[ZHULIAN] YoY Annualized Quarter Result on 28-Feb-2010 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- 21.6%
YoY- 48.0%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 434,876 447,520 344,892 345,308 284,340 245,116 211,392 12.76%
PBT 141,460 138,344 109,904 126,096 89,304 74,140 80,120 9.92%
Tax -22,476 -24,764 -21,996 -26,892 -21,928 -12,880 -19,084 2.76%
NP 118,984 113,580 87,908 99,204 67,376 61,260 61,036 11.75%
-
NP to SH 118,984 113,580 85,212 99,716 67,376 61,260 61,036 11.75%
-
Tax Rate 15.89% 17.90% 20.01% 21.33% 24.55% 17.37% 23.82% -
Total Cost 315,892 333,940 256,984 246,104 216,964 183,856 150,356 13.15%
-
Net Worth 456,412 406,596 34,833,524 327,628 286,140 247,695 222,365 12.71%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 55,200 55,225 53,480 41,375 41,419 27,594 - -
Div Payout % 46.39% 48.62% 62.76% 41.49% 61.48% 45.05% - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 456,412 406,596 34,833,524 327,628 286,140 247,695 222,365 12.71%
NOSH 460,000 460,210 445,669 344,799 345,163 344,932 284,682 8.31%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 27.36% 25.38% 25.49% 28.73% 23.70% 24.99% 28.87% -
ROE 26.07% 27.93% 0.24% 30.44% 23.55% 24.73% 27.45% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 94.54 97.24 77.39 100.15 82.38 71.06 74.26 4.10%
EPS 25.88 24.68 19.12 28.92 19.52 17.76 21.44 3.18%
DPS 12.00 12.00 12.00 12.00 12.00 8.00 0.00 -
NAPS 0.9922 0.8835 78.16 0.9502 0.829 0.7181 0.7811 4.06%
Adjusted Per Share Value based on latest NOSH - 344,799
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 94.54 97.29 74.98 75.07 61.81 53.29 45.95 12.76%
EPS 25.88 24.69 18.52 21.68 14.65 13.32 13.27 11.76%
DPS 12.00 12.01 11.63 8.99 9.00 6.00 0.00 -
NAPS 0.9922 0.8839 75.7251 0.7122 0.622 0.5385 0.4834 12.72%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - -
Price 2.67 1.89 1.72 2.00 0.97 1.04 0.00 -
P/RPS 2.82 1.94 2.22 2.00 1.18 1.46 0.00 -
P/EPS 10.32 7.66 9.00 6.92 4.97 5.86 0.00 -
EY 9.69 13.06 11.12 14.46 20.12 17.08 0.00 -
DY 4.49 6.35 6.98 6.00 12.37 7.69 0.00 -
P/NAPS 2.69 2.14 0.02 2.10 1.17 1.45 0.00 -
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 17/04/13 12/04/12 18/04/11 14/04/10 15/04/09 17/04/08 23/04/07 -
Price 2.90 1.90 1.78 2.29 1.10 1.05 0.00 -
P/RPS 3.07 1.95 2.30 2.29 1.34 1.48 0.00 -
P/EPS 11.21 7.70 9.31 7.92 5.64 5.91 0.00 -
EY 8.92 12.99 10.74 12.63 17.75 16.91 0.00 -
DY 4.14 6.32 6.74 5.24 10.91 7.62 0.00 -
P/NAPS 2.92 2.15 0.02 2.41 1.33 1.46 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