[ZHULIAN] YoY TTM Result on 28-Feb-2010 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- 9.75%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 447,264 383,199 322,507 330,517 313,524 228,977 107,398 26.81%
PBT 142,102 122,966 101,849 111,902 98,784 72,852 41,267 22.86%
Tax -23,661 -20,444 -18,001 -21,888 -22,565 -13,869 -11,388 12.94%
NP 118,441 102,522 83,848 90,014 76,219 58,983 29,879 25.77%
-
NP to SH 118,444 102,522 84,113 89,998 76,219 58,983 29,879 25.77%
-
Tax Rate 16.65% 16.63% 17.67% 19.56% 22.84% 19.04% 27.60% -
Total Cost 328,823 280,677 238,659 240,503 237,305 169,994 77,519 27.20%
-
Net Worth 456,412 406,596 34,833,524 0 286,140 247,695 222,365 12.71%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 71,297 55,191 51,328 48,289 41,386 57,441 - -
Div Payout % 60.19% 53.83% 61.02% 53.66% 54.30% 97.39% - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 456,412 406,596 34,833,524 0 286,140 247,695 222,365 12.71%
NOSH 460,000 460,210 445,669 344,799 345,163 344,932 284,682 8.31%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 26.48% 26.75% 26.00% 27.23% 24.31% 25.76% 27.82% -
ROE 25.95% 25.21% 0.24% 0.00% 26.64% 23.81% 13.44% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 97.23 83.27 72.36 95.86 90.83 66.38 37.73 17.07%
EPS 25.75 22.28 18.87 26.10 22.08 17.10 10.50 16.11%
DPS 15.50 12.00 11.52 14.00 12.00 16.65 0.00 -
NAPS 0.9922 0.8835 78.16 0.00 0.829 0.7181 0.7811 4.06%
Adjusted Per Share Value based on latest NOSH - 344,799
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 97.23 83.30 70.11 71.85 68.16 49.78 23.35 26.81%
EPS 25.75 22.29 18.29 19.56 16.57 12.82 6.50 25.76%
DPS 15.50 12.00 11.16 10.50 9.00 12.49 0.00 -
NAPS 0.9922 0.8839 75.7251 0.00 0.622 0.5385 0.4834 12.72%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - -
Price 2.67 1.89 1.72 2.00 0.97 1.04 0.00 -
P/RPS 2.75 2.27 2.38 2.09 1.07 1.57 0.00 -
P/EPS 10.37 8.48 9.11 7.66 4.39 6.08 0.00 -
EY 9.64 11.79 10.97 13.05 22.76 16.44 0.00 -
DY 5.81 6.35 6.70 7.00 12.37 16.01 0.00 -
P/NAPS 2.69 2.14 0.02 0.00 1.17 1.45 0.00 -
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 17/04/13 12/04/12 18/04/11 14/04/10 15/04/09 17/04/08 - -
Price 2.90 1.90 1.78 2.29 1.10 1.05 0.00 -
P/RPS 2.98 2.28 2.46 2.39 1.21 1.58 0.00 -
P/EPS 11.26 8.53 9.43 8.77 4.98 6.14 0.00 -
EY 8.88 11.72 10.60 11.40 20.07 16.29 0.00 -
DY 5.34 6.32 6.47 6.11 10.91 15.86 0.00 -
P/NAPS 2.92 2.15 0.02 0.00 1.33 1.46 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