[ZHULIAN] YoY Annualized Quarter Result on 29-Feb-2012 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- 19.16%
YoY- 33.29%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 220,876 264,628 434,876 447,520 344,892 345,308 284,340 -4.12%
PBT 68,892 81,592 141,460 138,344 109,904 126,096 89,304 -4.23%
Tax -18,692 -12,892 -22,476 -24,764 -21,996 -26,892 -21,928 -2.62%
NP 50,200 68,700 118,984 113,580 87,908 99,204 67,376 -4.78%
-
NP to SH 50,200 68,700 118,984 113,580 85,212 99,716 67,376 -4.78%
-
Tax Rate 27.13% 15.80% 15.89% 17.90% 20.01% 21.33% 24.55% -
Total Cost 170,676 195,928 315,892 333,940 256,984 246,104 216,964 -3.91%
-
Net Worth 489,118 488,979 456,412 406,596 34,833,524 327,628 286,140 9.34%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 27,600 55,200 55,200 55,225 53,480 41,375 41,419 -6.53%
Div Payout % 54.98% 80.35% 46.39% 48.62% 62.76% 41.49% 61.48% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 489,118 488,979 456,412 406,596 34,833,524 327,628 286,140 9.34%
NOSH 460,000 460,000 460,000 460,210 445,669 344,799 345,163 4.90%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 22.73% 25.96% 27.36% 25.38% 25.49% 28.73% 23.70% -
ROE 10.26% 14.05% 26.07% 27.93% 0.24% 30.44% 23.55% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 48.02 57.53 94.54 97.24 77.39 100.15 82.38 -8.59%
EPS 10.92 14.92 25.88 24.68 19.12 28.92 19.52 -9.22%
DPS 6.00 12.00 12.00 12.00 12.00 12.00 12.00 -10.90%
NAPS 1.0633 1.063 0.9922 0.8835 78.16 0.9502 0.829 4.23%
Adjusted Per Share Value based on latest NOSH - 460,210
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 48.02 57.53 94.54 97.29 74.98 75.07 61.81 -4.11%
EPS 10.92 14.92 25.88 24.69 18.52 21.68 14.65 -4.77%
DPS 6.00 12.00 12.00 12.01 11.63 8.99 9.00 -6.53%
NAPS 1.0633 1.063 0.9922 0.8839 75.7251 0.7122 0.622 9.34%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 2.05 2.98 2.67 1.89 1.72 2.00 0.97 -
P/RPS 4.27 5.18 2.82 1.94 2.22 2.00 1.18 23.89%
P/EPS 18.78 19.95 10.32 7.66 9.00 6.92 4.97 24.78%
EY 5.32 5.01 9.69 13.06 11.12 14.46 20.12 -19.87%
DY 2.93 4.03 4.49 6.35 6.98 6.00 12.37 -21.33%
P/NAPS 1.93 2.80 2.69 2.14 0.02 2.10 1.17 8.69%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 15/04/15 16/04/14 17/04/13 12/04/12 18/04/11 14/04/10 15/04/09 -
Price 2.05 2.84 2.90 1.90 1.78 2.29 1.10 -
P/RPS 4.27 4.94 3.07 1.95 2.30 2.29 1.34 21.29%
P/EPS 18.78 19.02 11.21 7.70 9.31 7.92 5.64 22.18%
EY 5.32 5.26 8.92 12.99 10.74 12.63 17.75 -18.18%
DY 2.93 4.23 4.14 6.32 6.74 5.24 10.91 -19.66%
P/NAPS 1.93 2.67 2.92 2.15 0.02 2.41 1.33 6.39%

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