[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2010 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
QoQ- 38.69%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 270,705 178,910 86,223 322,611 237,715 164,247 86,327 113.79%
PBT 80,906 51,138 27,476 105,897 76,075 52,113 31,524 87.13%
Tax -13,596 -8,149 -5,499 -19,225 -13,645 -9,396 -6,723 59.71%
NP 67,310 42,989 21,977 86,672 62,430 42,717 24,801 94.21%
-
NP to SH 67,310 42,989 21,303 87,065 62,776 42,942 24,929 93.55%
-
Tax Rate 16.80% 15.94% 20.01% 18.15% 17.94% 18.03% 21.33% -
Total Cost 203,395 135,921 64,246 235,939 175,285 121,530 61,526 121.43%
-
Net Worth 376,623 366,440 34,833,524 351,939 341,427 335,395 327,628 9.70%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 41,407 27,586 13,370 55,191 41,390 20,694 10,343 151.49%
Div Payout % 61.52% 64.17% 62.76% 63.39% 65.93% 48.19% 41.49% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 376,623 366,440 34,833,524 351,939 341,427 335,395 327,628 9.70%
NOSH 460,082 459,775 445,669 459,931 459,897 344,915 344,799 21.13%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 24.86% 24.03% 25.49% 26.87% 26.26% 26.01% 28.73% -
ROE 17.87% 11.73% 0.06% 24.74% 18.39% 12.80% 7.61% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 58.84 38.91 19.35 70.14 51.69 47.62 25.04 76.47%
EPS 14.63 9.35 4.78 18.93 13.65 12.45 7.23 59.77%
DPS 9.00 6.00 3.00 12.00 9.00 6.00 3.00 107.59%
NAPS 0.8186 0.797 78.16 0.7652 0.7424 0.9724 0.9502 -9.43%
Adjusted Per Share Value based on latest NOSH - 460,018
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 58.85 38.89 18.74 70.13 51.68 35.71 18.77 113.77%
EPS 14.63 9.35 4.63 18.93 13.65 9.34 5.42 93.51%
DPS 9.00 6.00 2.91 12.00 9.00 4.50 2.25 151.34%
NAPS 0.8187 0.7966 75.7251 0.7651 0.7422 0.7291 0.7122 9.70%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.61 1.70 1.72 1.73 1.85 2.44 2.00 -
P/RPS 2.74 4.37 8.89 2.47 3.58 5.12 7.99 -50.91%
P/EPS 11.00 18.18 35.98 9.14 13.55 19.60 27.66 -45.83%
EY 9.09 5.50 2.78 10.94 7.38 5.10 3.62 84.43%
DY 5.59 3.53 1.74 6.94 4.86 2.46 1.50 139.79%
P/NAPS 1.97 2.13 0.02 2.26 2.49 2.51 2.10 -4.15%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 14/10/11 13/07/11 18/04/11 26/01/11 18/10/10 14/07/10 14/04/10 -
Price 1.66 1.75 1.78 1.74 1.92 2.73 2.29 -
P/RPS 2.82 4.50 9.20 2.48 3.71 5.73 9.15 -54.27%
P/EPS 11.35 18.72 37.24 9.19 14.07 21.93 31.67 -49.45%
EY 8.81 5.34 2.69 10.88 7.11 4.56 3.16 97.71%
DY 5.42 3.43 1.69 6.90 4.69 2.20 1.31 157.05%
P/NAPS 2.03 2.20 0.02 2.27 2.59 2.81 2.41 -10.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment