[ZHULIAN] YoY Cumulative Quarter Result on 31-Aug-2012 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 49.05%
YoY- 27.43%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 161,153 188,975 339,083 333,244 270,705 237,715 228,065 -5.62%
PBT 52,807 44,947 126,516 103,847 80,906 76,075 71,553 -4.93%
Tax -12,293 -9,130 -19,241 -18,077 -13,596 -13,645 -14,197 -2.37%
NP 40,514 35,817 107,275 85,770 67,310 62,430 57,356 -5.62%
-
NP to SH 40,514 35,817 107,275 85,770 67,310 62,776 57,335 -5.62%
-
Tax Rate 23.28% 20.31% 15.21% 17.41% 16.80% 17.94% 19.84% -
Total Cost 120,639 153,158 231,808 247,474 203,395 175,285 170,709 -5.61%
-
Net Worth 525,411 477,801 505,493 437,459 376,623 341,427 305,752 9.43%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 20,700 36,800 41,400 41,400 41,407 41,390 31,047 -6.53%
Div Payout % 51.09% 102.74% 38.59% 48.27% 61.52% 65.93% 54.15% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 525,411 477,801 505,493 437,459 376,623 341,427 305,752 9.43%
NOSH 460,000 460,000 460,000 460,000 460,082 459,897 344,975 4.91%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 25.14% 18.95% 31.64% 25.74% 24.86% 26.26% 25.15% -
ROE 7.71% 7.50% 21.22% 19.61% 17.87% 18.39% 18.75% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 35.03 41.08 73.71 72.44 58.84 51.69 66.11 -10.03%
EPS 8.81 7.79 23.32 18.65 14.63 13.65 16.62 -10.03%
DPS 4.50 8.00 9.00 9.00 9.00 9.00 9.00 -10.90%
NAPS 1.1422 1.0387 1.0989 0.951 0.8186 0.7424 0.8863 4.31%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 35.03 41.08 73.71 72.44 58.85 51.68 49.58 -5.62%
EPS 8.81 7.79 23.32 18.65 14.63 13.65 12.46 -5.61%
DPS 4.50 8.00 9.00 9.00 9.00 9.00 6.75 -6.53%
NAPS 1.1422 1.0387 1.0989 0.951 0.8187 0.7422 0.6647 9.43%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.48 2.41 3.07 2.48 1.61 1.85 1.46 -
P/RPS 4.22 5.87 4.16 3.42 2.74 3.58 2.21 11.37%
P/EPS 16.80 30.95 13.16 13.30 11.00 13.55 8.78 11.41%
EY 5.95 3.23 7.60 7.52 9.09 7.38 11.38 -10.23%
DY 3.04 3.32 2.93 3.63 5.59 4.86 6.16 -11.09%
P/NAPS 1.30 2.32 2.79 2.61 1.97 2.49 1.65 -3.89%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 15/10/15 15/10/14 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 -
Price 1.58 2.35 4.01 2.76 1.66 1.92 1.87 -
P/RPS 4.51 5.72 5.44 3.81 2.82 3.71 2.83 8.07%
P/EPS 17.94 30.18 17.20 14.80 11.35 14.07 11.25 8.08%
EY 5.57 3.31 5.82 6.76 8.81 7.11 8.89 -7.49%
DY 2.85 3.40 2.24 3.26 5.42 4.69 4.81 -8.34%
P/NAPS 1.38 2.26 3.65 2.90 2.03 2.59 2.11 -6.82%

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