[ZHULIAN] YoY TTM Result on 29-Feb-2012 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- 7.43%
YoY- 21.89%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 232,748 374,493 447,264 383,199 322,507 330,517 313,524 -4.84%
PBT 54,734 130,366 142,102 122,966 101,849 111,902 98,784 -9.36%
Tax -12,245 -21,927 -23,661 -20,444 -18,001 -21,888 -22,565 -9.68%
NP 42,489 108,439 118,441 102,522 83,848 90,014 76,219 -9.27%
-
NP to SH 42,492 108,439 118,444 102,522 84,113 89,998 76,219 -9.27%
-
Tax Rate 22.37% 16.82% 16.65% 16.63% 17.67% 19.56% 22.84% -
Total Cost 190,259 266,054 328,823 280,677 238,659 240,503 237,305 -3.61%
-
Net Worth 489,118 488,979 456,412 406,596 34,833,524 0 286,140 9.34%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 39,100 73,600 71,297 55,191 51,328 48,289 41,386 -0.94%
Div Payout % 92.02% 67.87% 60.19% 53.83% 61.02% 53.66% 54.30% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 489,118 488,979 456,412 406,596 34,833,524 0 286,140 9.34%
NOSH 460,000 460,000 460,000 460,210 445,669 344,799 345,163 4.90%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 18.26% 28.96% 26.48% 26.75% 26.00% 27.23% 24.31% -
ROE 8.69% 22.18% 25.95% 25.21% 0.24% 0.00% 26.64% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 50.60 81.41 97.23 83.27 72.36 95.86 90.83 -9.28%
EPS 9.24 23.57 25.75 22.28 18.87 26.10 22.08 -13.50%
DPS 8.50 16.00 15.50 12.00 11.52 14.00 12.00 -5.58%
NAPS 1.0633 1.063 0.9922 0.8835 78.16 0.00 0.829 4.23%
Adjusted Per Share Value based on latest NOSH - 460,210
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 50.60 81.41 97.23 83.30 70.11 71.85 68.16 -4.84%
EPS 9.24 23.57 25.75 22.29 18.29 19.56 16.57 -9.27%
DPS 8.50 16.00 15.50 12.00 11.16 10.50 9.00 -0.94%
NAPS 1.0633 1.063 0.9922 0.8839 75.7251 0.00 0.622 9.34%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 2.05 2.98 2.67 1.89 1.72 2.00 0.97 -
P/RPS 4.05 3.66 2.75 2.27 2.38 2.09 1.07 24.82%
P/EPS 22.19 12.64 10.37 8.48 9.11 7.66 4.39 30.98%
EY 4.51 7.91 9.64 11.79 10.97 13.05 22.76 -23.63%
DY 4.15 5.37 5.81 6.35 6.70 7.00 12.37 -16.63%
P/NAPS 1.93 2.80 2.69 2.14 0.02 0.00 1.17 8.69%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 15/04/15 16/04/14 17/04/13 12/04/12 18/04/11 14/04/10 15/04/09 -
Price 2.05 2.84 2.90 1.90 1.78 2.29 1.10 -
P/RPS 4.05 3.49 2.98 2.28 2.46 2.39 1.21 22.29%
P/EPS 22.19 12.05 11.26 8.53 9.43 8.77 4.98 28.26%
EY 4.51 8.30 8.88 11.72 10.60 11.40 20.07 -22.01%
DY 4.15 5.63 5.34 6.32 6.47 6.11 10.91 -14.87%
P/NAPS 1.93 2.67 2.92 2.15 0.02 0.00 1.33 6.39%

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