[ZHULIAN] YoY Cumulative Quarter Result on 31-May-2011 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- 101.8%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 131,804 214,953 222,865 178,910 164,247 144,639 133,294 -0.18%
PBT 32,094 77,729 68,731 51,138 52,113 42,067 38,650 -3.04%
Tax -6,649 -10,056 -11,186 -8,149 -9,396 -8,533 -7,165 -1.23%
NP 25,445 67,673 57,545 42,989 42,717 33,534 31,485 -3.48%
-
NP to SH 25,445 67,673 57,545 42,989 42,942 33,534 31,485 -3.48%
-
Tax Rate 20.72% 12.94% 16.28% 15.94% 18.03% 20.28% 18.54% -
Total Cost 106,359 147,280 165,320 135,921 121,530 111,105 101,809 0.73%
-
Net Worth 479,642 479,457 421,866 366,440 335,395 292,318 256,880 10.96%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 27,600 27,600 27,600 27,586 20,694 20,699 17,242 8.15%
Div Payout % 108.47% 40.78% 47.96% 64.17% 48.19% 61.73% 54.76% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 479,642 479,457 421,866 366,440 335,395 292,318 256,880 10.96%
NOSH 460,000 460,000 460,000 459,775 344,915 344,999 344,852 4.91%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 19.31% 31.48% 25.82% 24.03% 26.01% 23.18% 23.62% -
ROE 5.30% 14.11% 13.64% 11.73% 12.80% 11.47% 12.26% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 28.65 46.73 48.45 38.91 47.62 41.92 38.65 -4.86%
EPS 5.53 14.71 12.51 9.35 12.45 9.72 9.13 -8.01%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 5.00 3.08%
NAPS 1.0427 1.0423 0.9171 0.797 0.9724 0.8473 0.7449 5.76%
Adjusted Per Share Value based on latest NOSH - 459,781
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 28.65 46.73 48.45 38.89 35.71 31.44 28.98 -0.19%
EPS 5.53 14.71 12.51 9.35 9.34 7.29 6.84 -3.47%
DPS 6.00 6.00 6.00 6.00 4.50 4.50 3.75 8.14%
NAPS 1.0427 1.0423 0.9171 0.7966 0.7291 0.6355 0.5584 10.96%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 2.79 3.09 1.97 1.70 2.44 1.23 1.03 -
P/RPS 9.74 6.61 4.07 4.37 5.12 2.93 2.66 24.13%
P/EPS 50.44 21.00 15.75 18.18 19.60 12.65 11.28 28.33%
EY 1.98 4.76 6.35 5.50 5.10 7.90 8.86 -22.09%
DY 2.15 1.94 3.05 3.53 2.46 4.88 4.85 -12.67%
P/NAPS 2.68 2.96 2.15 2.13 2.51 1.45 1.38 11.69%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 16/07/08 -
Price 2.84 3.10 2.10 1.75 2.73 1.45 0.95 -
P/RPS 9.91 6.63 4.33 4.50 5.73 3.46 2.46 26.12%
P/EPS 51.34 21.07 16.79 18.72 21.93 14.92 10.41 30.45%
EY 1.95 4.75 5.96 5.34 4.56 6.70 9.61 -23.33%
DY 2.11 1.94 2.86 3.43 2.20 4.14 5.26 -14.11%
P/NAPS 2.72 2.97 2.29 2.20 2.81 1.71 1.28 13.37%

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