[ZHULIAN] QoQ Quarter Result on 31-May-2013 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 27.5%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 66,157 77,973 124,130 106,233 108,719 117,181 110,379 -28.97%
PBT 20,398 18,817 48,787 42,364 35,365 37,476 35,116 -30.45%
Tax -3,223 -5,082 -9,185 -4,437 -5,619 -6,156 -6,891 -39.82%
NP 17,175 13,735 39,602 37,927 29,746 31,320 28,225 -28.25%
-
NP to SH 17,175 13,735 39,602 37,927 29,746 31,323 28,225 -28.25%
-
Tax Rate 15.80% 27.01% 18.83% 10.47% 15.89% 16.43% 19.62% -
Total Cost 48,982 64,238 84,528 68,306 78,973 85,861 82,154 -29.22%
-
Net Worth 488,979 504,159 505,493 479,457 456,412 451,814 437,459 7.72%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 13,800 32,200 13,800 13,800 13,800 29,897 13,800 0.00%
Div Payout % 80.35% 234.44% 34.85% 36.39% 46.39% 95.45% 48.89% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 488,979 504,159 505,493 479,457 456,412 451,814 437,459 7.72%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 25.96% 17.62% 31.90% 35.70% 27.36% 26.73% 25.57% -
ROE 3.51% 2.72% 7.83% 7.91% 6.52% 6.93% 6.45% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 14.38 16.95 26.98 23.09 23.63 25.48 24.00 -28.99%
EPS 3.73 2.99 8.61 8.25 6.47 6.81 6.14 -28.33%
DPS 3.00 7.00 3.00 3.00 3.00 6.50 3.00 0.00%
NAPS 1.063 1.096 1.0989 1.0423 0.9922 0.9823 0.951 7.72%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 14.38 16.95 26.98 23.09 23.63 25.48 24.00 -28.99%
EPS 3.73 2.99 8.61 8.25 6.47 6.81 6.14 -28.33%
DPS 3.00 7.00 3.00 3.00 3.00 6.50 3.00 0.00%
NAPS 1.063 1.096 1.0989 1.0423 0.9922 0.9823 0.951 7.72%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 2.98 4.88 3.07 3.09 2.67 2.60 2.48 -
P/RPS 20.72 28.79 11.38 13.38 11.30 10.21 10.34 59.14%
P/EPS 79.81 163.44 35.66 37.48 41.29 38.17 40.42 57.58%
EY 1.25 0.61 2.80 2.67 2.42 2.62 2.47 -36.57%
DY 1.01 1.43 0.98 0.97 1.12 2.50 1.21 -11.37%
P/NAPS 2.80 4.45 2.79 2.96 2.69 2.65 2.61 4.80%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 16/04/14 24/01/14 16/10/13 17/07/13 17/04/13 23/01/13 24/10/12 -
Price 2.84 3.43 4.01 3.10 2.90 2.82 2.76 -
P/RPS 19.75 20.24 14.86 13.42 12.27 11.07 11.50 43.55%
P/EPS 76.06 114.87 46.58 37.60 44.85 41.40 44.98 42.07%
EY 1.31 0.87 2.15 2.66 2.23 2.42 2.22 -29.71%
DY 1.06 2.04 0.75 0.97 1.03 2.30 1.09 -1.84%
P/NAPS 2.67 3.13 3.65 2.97 2.92 2.87 2.90 -5.37%

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