[ZHULIAN] YoY Cumulative Quarter 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- 99.09%
YoY- 6.51%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 222,865 178,910 164,247 144,639 133,294 106,438 0 -
PBT 68,731 51,138 52,113 42,067 38,650 34,576 0 -
Tax -11,186 -8,149 -9,396 -8,533 -7,165 -7,471 0 -
NP 57,545 42,989 42,717 33,534 31,485 27,105 0 -
-
NP to SH 57,545 42,989 42,942 33,534 31,485 27,105 0 -
-
Tax Rate 16.28% 15.94% 18.03% 20.28% 18.54% 21.61% - -
Total Cost 165,320 135,921 121,530 111,105 101,809 79,333 0 -
-
Net Worth 421,866 366,440 335,395 292,318 256,880 207,971 0 -
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 27,600 27,586 20,694 20,699 17,242 20,556 - -
Div Payout % 47.96% 64.17% 48.19% 61.73% 54.76% 75.84% - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 421,866 366,440 335,395 292,318 256,880 207,971 0 -
NOSH 460,000 459,775 344,915 344,999 344,852 293,661 0 -
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 25.82% 24.03% 26.01% 23.18% 23.62% 25.47% 0.00% -
ROE 13.64% 11.73% 12.80% 11.47% 12.26% 13.03% 0.00% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 48.45 38.91 47.62 41.92 38.65 36.25 0.00 -
EPS 12.51 9.35 12.45 9.72 9.13 9.23 0.00 -
DPS 6.00 6.00 6.00 6.00 5.00 7.00 0.00 -
NAPS 0.9171 0.797 0.9724 0.8473 0.7449 0.7082 0.00 -
Adjusted Per Share Value based on latest NOSH - 344,834
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 48.45 38.89 35.71 31.44 28.98 23.14 0.00 -
EPS 12.51 9.35 9.34 7.29 6.84 5.89 0.00 -
DPS 6.00 6.00 4.50 4.50 3.75 4.47 0.00 -
NAPS 0.9171 0.7966 0.7291 0.6355 0.5584 0.4521 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 - -
Price 1.97 1.70 2.44 1.23 1.03 1.03 0.00 -
P/RPS 4.07 4.37 5.12 2.93 2.66 2.84 0.00 -
P/EPS 15.75 18.18 19.60 12.65 11.28 11.16 0.00 -
EY 6.35 5.50 5.10 7.90 8.86 8.96 0.00 -
DY 3.05 3.53 2.46 4.88 4.85 6.80 0.00 -
P/NAPS 2.15 2.13 2.51 1.45 1.38 1.45 0.00 -
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 11/07/12 13/07/11 14/07/10 15/07/09 16/07/08 17/07/07 - -
Price 2.10 1.75 2.73 1.45 0.95 1.35 0.00 -
P/RPS 4.33 4.50 5.73 3.46 2.46 3.72 0.00 -
P/EPS 16.79 18.72 21.93 14.92 10.41 14.63 0.00 -
EY 5.96 5.34 4.56 6.70 9.61 6.84 0.00 -
DY 2.86 3.43 2.20 4.14 5.26 5.19 0.00 -
P/NAPS 2.29 2.20 2.81 1.71 1.28 1.91 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