[ZHULIAN] YoY TTM Result on 31-Aug-2010 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
18-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -4.34%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 456,263 420,081 355,601 324,925 309,853 281,282 215,744 13.28%
PBT 163,992 138,797 110,728 107,226 97,208 93,089 71,833 14.73%
Tax -25,397 -24,233 -19,176 -20,095 -20,750 -18,308 -17,479 6.41%
NP 138,595 114,564 91,552 87,131 76,458 74,781 54,354 16.86%
-
NP to SH 138,598 114,564 90,925 87,354 76,437 74,781 54,354 16.86%
-
Tax Rate 15.49% 17.46% 17.32% 18.74% 21.35% 19.67% 24.33% -
Total Cost 317,668 305,517 264,049 237,794 233,395 206,501 161,390 11.93%
-
Net Worth 505,493 437,459 376,354 341,641 305,722 270,615 239,329 13.25%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 71,297 55,205 54,756 51,753 41,392 44,845 33,284 13.52%
Div Payout % 51.44% 48.19% 60.22% 59.25% 54.15% 59.97% 61.24% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 505,493 437,459 376,354 341,641 305,722 270,615 239,329 13.25%
NOSH 460,000 460,000 459,754 460,185 344,942 344,821 345,054 4.90%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 30.38% 27.27% 25.75% 26.82% 24.68% 26.59% 25.19% -
ROE 27.42% 26.19% 24.16% 25.57% 25.00% 27.63% 22.71% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 99.19 91.32 77.35 70.61 89.83 81.57 62.52 7.98%
EPS 30.13 24.91 19.78 18.98 22.16 21.69 15.75 11.40%
DPS 15.50 12.00 11.91 11.25 12.00 13.00 9.65 8.21%
NAPS 1.0989 0.951 0.8186 0.7424 0.8863 0.7848 0.6936 7.96%
Adjusted Per Share Value based on latest NOSH - 460,185
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 99.19 91.32 77.30 70.64 67.36 61.15 46.90 13.28%
EPS 30.13 24.91 19.77 18.99 16.62 16.26 11.82 16.86%
DPS 15.50 12.00 11.90 11.25 9.00 9.75 7.24 13.51%
NAPS 1.0989 0.951 0.8182 0.7427 0.6646 0.5883 0.5203 13.25%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 3.07 2.48 1.61 1.85 1.46 0.94 1.18 -
P/RPS 3.10 2.72 2.08 2.62 1.63 1.15 1.89 8.58%
P/EPS 10.19 9.96 8.14 9.75 6.59 4.33 7.49 5.25%
EY 9.81 10.04 12.28 10.26 15.18 23.07 13.35 -5.00%
DY 5.05 4.84 7.40 6.08 8.22 13.83 8.17 -7.69%
P/NAPS 2.79 2.61 1.97 2.49 1.65 1.20 1.70 8.59%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 15/10/08 - -
Price 4.01 2.76 1.66 1.92 1.87 0.90 0.00 -
P/RPS 4.04 3.02 2.15 2.72 2.08 1.10 0.00 -
P/EPS 13.31 11.08 8.39 10.11 8.44 4.15 0.00 -
EY 7.51 9.02 11.91 9.89 11.85 24.10 0.00 -
DY 3.87 4.35 7.17 5.86 6.42 14.44 0.00 -
P/NAPS 3.65 2.90 2.03 2.59 2.11 1.15 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