[ZHULIAN] YoY Cumulative Quarter Result on 31-Aug-2010 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
18-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 46.19%
YoY- 9.49%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 339,083 333,244 270,705 237,715 228,065 221,789 161,194 13.18%
PBT 126,516 103,847 80,906 76,075 71,553 69,338 50,597 16.48%
Tax -19,241 -18,077 -13,596 -13,645 -14,197 -13,750 -10,863 9.98%
NP 107,275 85,770 67,310 62,430 57,356 55,588 39,734 17.98%
-
NP to SH 107,275 85,770 67,310 62,776 57,335 55,588 39,734 17.98%
-
Tax Rate 15.21% 17.41% 16.80% 17.94% 19.84% 19.83% 21.47% -
Total Cost 231,808 247,474 203,395 175,285 170,709 166,201 121,460 11.36%
-
Net Worth 505,493 437,459 376,623 341,427 305,752 270,797 222,074 14.67%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 41,400 41,400 41,407 41,390 31,047 27,604 33,618 3.52%
Div Payout % 38.59% 48.27% 61.52% 65.93% 54.15% 49.66% 84.61% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 505,493 437,459 376,623 341,427 305,752 270,797 222,074 14.67%
NOSH 460,000 460,000 460,082 459,897 344,975 345,052 320,177 6.21%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 31.64% 25.74% 24.86% 26.26% 25.15% 25.06% 24.65% -
ROE 21.22% 19.61% 17.87% 18.39% 18.75% 20.53% 17.89% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 73.71 72.44 58.84 51.69 66.11 64.28 50.35 6.55%
EPS 23.32 18.65 14.63 13.65 16.62 16.11 12.41 11.07%
DPS 9.00 9.00 9.00 9.00 9.00 8.00 10.50 -2.53%
NAPS 1.0989 0.951 0.8186 0.7424 0.8863 0.7848 0.6936 7.96%
Adjusted Per Share Value based on latest NOSH - 460,185
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 73.71 72.44 58.85 51.68 49.58 48.22 35.04 13.18%
EPS 23.32 18.65 14.63 13.65 12.46 12.08 8.64 17.97%
DPS 9.00 9.00 9.00 9.00 6.75 6.00 7.31 3.52%
NAPS 1.0989 0.951 0.8187 0.7422 0.6647 0.5887 0.4828 14.67%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 3.07 2.48 1.61 1.85 1.46 0.94 1.18 -
P/RPS 4.16 3.42 2.74 3.58 2.21 1.46 2.34 10.05%
P/EPS 13.16 13.30 11.00 13.55 8.78 5.83 9.51 5.55%
EY 7.60 7.52 9.09 7.38 11.38 17.14 10.52 -5.26%
DY 2.93 3.63 5.59 4.86 6.16 8.51 8.90 -16.89%
P/NAPS 2.79 2.61 1.97 2.49 1.65 1.20 1.70 8.59%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 15/10/08 17/10/07 -
Price 4.01 2.76 1.66 1.92 1.87 0.90 1.15 -
P/RPS 5.44 3.81 2.82 3.71 2.83 1.40 2.28 15.58%
P/EPS 17.20 14.80 11.35 14.07 11.25 5.59 9.27 10.84%
EY 5.82 6.76 8.81 7.11 8.89 17.90 10.79 -9.76%
DY 2.24 3.26 5.42 4.69 4.81 8.89 9.13 -20.86%
P/NAPS 3.65 2.90 2.03 2.59 2.11 1.15 1.66 14.01%

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