[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2012 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
11-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 102.66%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 108,719 450,425 333,244 222,865 111,880 357,542 270,705 -45.59%
PBT 35,365 141,323 103,847 68,731 34,586 115,072 80,906 -42.43%
Tax -5,619 -24,233 -18,077 -11,186 -6,191 -19,752 -13,596 -44.54%
NP 29,746 117,090 85,770 57,545 28,395 95,320 67,310 -42.01%
-
NP to SH 29,746 117,093 85,770 57,545 28,395 95,320 67,310 -42.01%
-
Tax Rate 15.89% 17.15% 17.41% 16.28% 17.90% 17.16% 16.80% -
Total Cost 78,973 333,335 247,474 165,320 83,485 262,222 203,395 -46.80%
-
Net Worth 456,412 451,769 437,459 421,866 406,596 392,366 376,623 13.68%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 13,800 71,286 41,400 27,600 13,806 55,204 41,407 -51.96%
Div Payout % 46.39% 60.88% 48.27% 47.96% 48.62% 57.92% 61.52% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 456,412 451,769 437,459 421,866 406,596 392,366 376,623 13.68%
NOSH 460,000 460,000 460,000 460,000 460,210 460,038 460,082 -0.01%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 27.36% 26.00% 25.74% 25.82% 25.38% 26.66% 24.86% -
ROE 6.52% 25.92% 19.61% 13.64% 6.98% 24.29% 17.87% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 23.63 97.94 72.44 48.45 24.31 77.72 58.84 -45.59%
EPS 6.47 25.46 18.65 12.51 6.17 20.72 14.63 -41.98%
DPS 3.00 15.50 9.00 6.00 3.00 12.00 9.00 -51.95%
NAPS 0.9922 0.9823 0.951 0.9171 0.8835 0.8529 0.8186 13.69%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 23.63 97.94 72.44 48.45 24.32 77.73 58.85 -45.60%
EPS 6.47 25.46 18.65 12.51 6.17 20.72 14.63 -41.98%
DPS 3.00 15.50 9.00 6.00 3.00 12.00 9.00 -51.95%
NAPS 0.9922 0.9823 0.951 0.9171 0.8839 0.853 0.8187 13.68%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 2.67 2.60 2.48 1.97 1.89 1.72 1.61 -
P/RPS 11.30 2.65 3.42 4.07 7.77 2.21 2.74 157.39%
P/EPS 41.29 10.21 13.30 15.75 30.63 8.30 11.00 141.72%
EY 2.42 9.79 7.52 6.35 3.26 12.05 9.09 -58.64%
DY 1.12 5.96 3.63 3.05 1.59 6.98 5.59 -65.79%
P/NAPS 2.69 2.65 2.61 2.15 2.14 2.02 1.97 23.10%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 17/04/13 23/01/13 24/10/12 11/07/12 12/04/12 19/01/12 14/10/11 -
Price 2.90 2.82 2.76 2.10 1.90 1.89 1.66 -
P/RPS 12.27 2.88 3.81 4.33 7.82 2.43 2.82 166.75%
P/EPS 44.85 11.08 14.80 16.79 30.79 9.12 11.35 150.15%
EY 2.23 9.03 6.76 5.96 3.25 10.96 8.81 -60.01%
DY 1.03 5.50 3.26 2.86 1.58 6.35 5.42 -66.97%
P/NAPS 2.92 2.87 2.90 2.29 2.15 2.22 2.03 27.45%

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