[ZHULIAN] YoY Cumulative Quarter Result on 31-May-2012 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
11-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 102.66%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 110,488 131,804 214,953 222,865 178,910 164,247 144,639 -4.38%
PBT 31,897 32,094 77,729 68,731 51,138 52,113 42,067 -4.50%
Tax -8,244 -6,649 -10,056 -11,186 -8,149 -9,396 -8,533 -0.57%
NP 23,653 25,445 67,673 57,545 42,989 42,717 33,534 -5.64%
-
NP to SH 23,653 25,445 67,673 57,545 42,989 42,942 33,534 -5.64%
-
Tax Rate 25.85% 20.72% 12.94% 16.28% 15.94% 18.03% 20.28% -
Total Cost 86,835 106,359 147,280 165,320 135,921 121,530 111,105 -4.02%
-
Net Worth 495,649 479,642 479,457 421,866 366,440 335,395 292,318 9.19%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 13,800 27,600 27,600 27,600 27,586 20,694 20,699 -6.53%
Div Payout % 58.34% 108.47% 40.78% 47.96% 64.17% 48.19% 61.73% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 495,649 479,642 479,457 421,866 366,440 335,395 292,318 9.19%
NOSH 460,000 460,000 460,000 460,000 459,775 344,915 344,999 4.90%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 21.41% 19.31% 31.48% 25.82% 24.03% 26.01% 23.18% -
ROE 4.77% 5.30% 14.11% 13.64% 11.73% 12.80% 11.47% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 24.02 28.65 46.73 48.45 38.91 47.62 41.92 -8.85%
EPS 5.14 5.53 14.71 12.51 9.35 12.45 9.72 -10.07%
DPS 3.00 6.00 6.00 6.00 6.00 6.00 6.00 -10.90%
NAPS 1.0775 1.0427 1.0423 0.9171 0.797 0.9724 0.8473 4.08%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 24.02 28.65 46.73 48.45 38.89 35.71 31.44 -4.38%
EPS 5.14 5.53 14.71 12.51 9.35 9.34 7.29 -5.65%
DPS 3.00 6.00 6.00 6.00 6.00 4.50 4.50 -6.53%
NAPS 1.0775 1.0427 1.0423 0.9171 0.7966 0.7291 0.6355 9.19%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.05 2.79 3.09 1.97 1.70 2.44 1.23 -
P/RPS 8.53 9.74 6.61 4.07 4.37 5.12 2.93 19.48%
P/EPS 39.87 50.44 21.00 15.75 18.18 19.60 12.65 21.07%
EY 2.51 1.98 4.76 6.35 5.50 5.10 7.90 -17.38%
DY 1.46 2.15 1.94 3.05 3.53 2.46 4.88 -18.21%
P/NAPS 1.90 2.68 2.96 2.15 2.13 2.51 1.45 4.60%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 -
Price 2.05 2.84 3.10 2.10 1.75 2.73 1.45 -
P/RPS 8.53 9.91 6.63 4.33 4.50 5.73 3.46 16.22%
P/EPS 39.87 51.34 21.07 16.79 18.72 21.93 14.92 17.79%
EY 2.51 1.95 4.75 5.96 5.34 4.56 6.70 -15.08%
DY 1.46 2.11 1.94 2.86 3.43 2.20 4.14 -15.93%
P/NAPS 1.90 2.72 2.97 2.29 2.20 2.81 1.71 1.77%

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