[ZHULIAN] QoQ TTM Result on 31-May-2009 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- 0.68%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 330,517 315,275 309,853 314,922 313,524 303,718 281,282 11.38%
PBT 111,902 102,704 97,208 98,410 98,784 94,993 93,089 13.09%
Tax -21,888 -20,647 -20,750 -21,671 -22,565 -20,303 -18,308 12.68%
NP 90,014 82,057 76,458 76,739 76,219 74,690 74,781 13.19%
-
NP to SH 89,998 82,005 76,437 76,739 76,219 74,690 74,781 13.18%
-
Tax Rate 19.56% 20.10% 21.35% 22.02% 22.84% 21.37% 19.67% -
Total Cost 240,503 233,218 233,395 238,183 237,305 229,028 206,501 10.72%
-
Net Worth 0 320,157 305,722 292,178 286,140 279,323 270,615 -
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 48,289 48,299 41,392 41,388 41,386 37,930 44,845 5.07%
Div Payout % 53.66% 58.90% 54.15% 53.93% 54.30% 50.78% 59.97% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 0 320,157 305,722 292,178 286,140 279,323 270,615 -
NOSH 344,799 345,034 344,942 344,834 345,163 344,801 344,821 -0.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 27.23% 26.03% 24.68% 24.37% 24.31% 24.59% 26.59% -
ROE 0.00% 25.61% 25.00% 26.26% 26.64% 26.74% 27.63% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 95.86 91.37 89.83 91.33 90.83 88.08 81.57 11.39%
EPS 26.10 23.77 22.16 22.25 22.08 21.66 21.69 13.17%
DPS 14.00 14.00 12.00 12.00 12.00 11.00 13.00 5.07%
NAPS 0.00 0.9279 0.8863 0.8473 0.829 0.8101 0.7848 -
Adjusted Per Share Value based on latest NOSH - 344,834
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 71.85 68.54 67.36 68.46 68.16 66.03 61.15 11.38%
EPS 19.56 17.83 16.62 16.68 16.57 16.24 16.26 13.14%
DPS 10.50 10.50 9.00 9.00 9.00 8.25 9.75 5.07%
NAPS 0.00 0.696 0.6646 0.6352 0.622 0.6072 0.5883 -
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 2.00 1.53 1.46 1.23 0.97 0.92 0.94 -
P/RPS 2.09 1.67 1.63 1.35 1.07 1.04 1.15 49.08%
P/EPS 7.66 6.44 6.59 5.53 4.39 4.25 4.33 46.42%
EY 13.05 15.53 15.18 18.09 22.76 23.55 23.07 -31.67%
DY 7.00 9.15 8.22 9.76 12.37 11.96 13.83 -36.56%
P/NAPS 0.00 1.65 1.65 1.45 1.17 1.14 1.20 -
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 14/04/10 20/01/10 14/10/09 15/07/09 15/04/09 21/01/09 15/10/08 -
Price 2.29 1.81 1.87 1.45 1.10 0.94 0.90 -
P/RPS 2.39 1.98 2.08 1.59 1.21 1.07 1.10 67.99%
P/EPS 8.77 7.62 8.44 6.52 4.98 4.34 4.15 64.90%
EY 11.40 13.13 11.85 15.35 20.07 23.04 24.10 -39.37%
DY 6.11 7.73 6.42 8.28 10.91 11.70 14.44 -43.72%
P/NAPS 0.00 1.95 2.11 1.71 1.33 1.16 1.15 -

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