[ZHULIAN] QoQ TTM 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- -0.44%
YoY- 6.06%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 355,601 337,274 322,507 322,611 324,925 334,883 330,517 4.98%
PBT 110,728 104,922 101,849 105,897 107,226 112,750 111,902 -0.69%
Tax -19,176 -17,978 -18,001 -19,225 -20,095 -21,510 -21,888 -8.41%
NP 91,552 86,944 83,848 86,672 87,131 91,240 90,014 1.13%
-
NP to SH 90,925 86,438 84,113 86,973 87,354 91,321 89,998 0.68%
-
Tax Rate 17.32% 17.13% 17.67% 18.15% 18.74% 19.08% 19.56% -
Total Cost 264,049 250,330 238,659 235,939 237,794 243,643 240,503 6.40%
-
Net Worth 376,354 366,445 34,833,524 352,006 341,641 0 0 -
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 54,756 54,769 51,328 48,302 51,753 48,296 48,289 8.71%
Div Payout % 60.22% 63.36% 61.02% 55.54% 59.25% 52.89% 53.66% -
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 376,354 366,445 34,833,524 352,006 341,641 0 0 -
NOSH 459,754 459,781 445,669 460,018 460,185 345,076 344,799 21.08%
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 25.75% 25.78% 26.00% 26.87% 26.82% 27.25% 27.23% -
ROE 24.16% 23.59% 0.24% 24.71% 25.57% 0.00% 0.00% -
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 77.35 73.36 72.36 70.13 70.61 97.05 95.86 -13.29%
EPS 19.78 18.80 18.87 18.91 18.98 26.46 26.10 -16.83%
DPS 11.91 11.91 11.52 10.50 11.25 14.00 14.00 -10.19%
NAPS 0.8186 0.797 78.16 0.7652 0.7424 0.00 0.00 -
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 77.30 73.32 70.11 70.13 70.64 72.80 71.85 4.98%
EPS 19.77 18.79 18.29 18.91 18.99 19.85 19.56 0.71%
DPS 11.90 11.91 11.16 10.50 11.25 10.50 10.50 8.67%
NAPS 0.8182 0.7966 75.7251 0.7652 0.7427 0.00 0.00 -
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 2.08 2.32 2.38 2.47 2.62 2.51 2.09 -0.31%
P/EPS 8.14 9.04 9.11 9.15 9.75 9.22 7.66 4.12%
EY 12.28 11.06 10.97 10.93 10.26 10.85 13.05 -3.96%
DY 7.40 7.01 6.70 6.07 6.08 5.74 7.00 3.76%
P/NAPS 1.97 2.13 0.02 2.26 2.49 0.00 0.00 -
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 2.15 2.39 2.46 2.48 2.72 2.81 2.39 -6.79%
P/EPS 8.39 9.31 9.43 9.20 10.11 10.32 8.77 -2.90%
EY 11.91 10.74 10.60 10.87 9.89 9.69 11.40 2.95%
DY 7.17 6.81 6.47 6.03 5.86 5.13 6.11 11.22%
P/NAPS 2.03 2.20 0.02 2.27 2.59 0.00 0.00 -

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