[ZHULIAN] YoY Cumulative Quarter Result on 31-May-2010 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 72.26%
YoY- 28.06%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 214,953 222,865 178,910 164,247 144,639 133,294 106,438 12.41%
PBT 77,729 68,731 51,138 52,113 42,067 38,650 34,576 14.44%
Tax -10,056 -11,186 -8,149 -9,396 -8,533 -7,165 -7,471 5.07%
NP 67,673 57,545 42,989 42,717 33,534 31,485 27,105 16.45%
-
NP to SH 67,673 57,545 42,989 42,942 33,534 31,485 27,105 16.45%
-
Tax Rate 12.94% 16.28% 15.94% 18.03% 20.28% 18.54% 21.61% -
Total Cost 147,280 165,320 135,921 121,530 111,105 101,809 79,333 10.85%
-
Net Worth 479,457 421,866 366,440 335,395 292,318 256,880 207,971 14.92%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 27,600 27,600 27,586 20,694 20,699 17,242 20,556 5.02%
Div Payout % 40.78% 47.96% 64.17% 48.19% 61.73% 54.76% 75.84% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 479,457 421,866 366,440 335,395 292,318 256,880 207,971 14.92%
NOSH 460,000 460,000 459,775 344,915 344,999 344,852 293,661 7.75%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 31.48% 25.82% 24.03% 26.01% 23.18% 23.62% 25.47% -
ROE 14.11% 13.64% 11.73% 12.80% 11.47% 12.26% 13.03% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 46.73 48.45 38.91 47.62 41.92 38.65 36.25 4.31%
EPS 14.71 12.51 9.35 12.45 9.72 9.13 9.23 8.06%
DPS 6.00 6.00 6.00 6.00 6.00 5.00 7.00 -2.53%
NAPS 1.0423 0.9171 0.797 0.9724 0.8473 0.7449 0.7082 6.64%
Adjusted Per Share Value based on latest NOSH - 345,076
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 46.73 48.45 38.89 35.71 31.44 28.98 23.14 12.41%
EPS 14.71 12.51 9.35 9.34 7.29 6.84 5.89 16.46%
DPS 6.00 6.00 6.00 4.50 4.50 3.75 4.47 5.02%
NAPS 1.0423 0.9171 0.7966 0.7291 0.6355 0.5584 0.4521 14.92%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 3.09 1.97 1.70 2.44 1.23 1.03 1.03 -
P/RPS 6.61 4.07 4.37 5.12 2.93 2.66 2.84 15.10%
P/EPS 21.00 15.75 18.18 19.60 12.65 11.28 11.16 11.10%
EY 4.76 6.35 5.50 5.10 7.90 8.86 8.96 -9.99%
DY 1.94 3.05 3.53 2.46 4.88 4.85 6.80 -18.84%
P/NAPS 2.96 2.15 2.13 2.51 1.45 1.38 1.45 12.61%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 16/07/08 17/07/07 -
Price 3.10 2.10 1.75 2.73 1.45 0.95 1.35 -
P/RPS 6.63 4.33 4.50 5.73 3.46 2.46 3.72 10.10%
P/EPS 21.07 16.79 18.72 21.93 14.92 10.41 14.63 6.26%
EY 4.75 5.96 5.34 4.56 6.70 9.61 6.84 -5.89%
DY 1.94 2.86 3.43 2.20 4.14 5.26 5.19 -15.11%
P/NAPS 2.97 2.29 2.20 2.81 1.71 1.28 1.91 7.62%

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