[ZHULIAN] YoY TTM Result on 31-Aug-2012 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 3.53%
YoY- 26.0%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 215,864 266,948 456,263 420,081 355,601 324,925 309,853 -5.84%
PBT 65,769 63,764 163,992 138,797 110,728 107,226 97,208 -6.30%
Tax -13,958 -14,212 -25,397 -24,233 -19,176 -20,095 -20,750 -6.39%
NP 51,811 49,552 138,595 114,564 91,552 87,131 76,458 -6.27%
-
NP to SH 51,814 49,552 138,598 114,564 90,925 87,354 76,437 -6.27%
-
Tax Rate 21.22% 22.29% 15.49% 17.46% 17.32% 18.74% 21.35% -
Total Cost 164,053 217,396 317,668 305,517 264,049 237,794 233,395 -5.70%
-
Net Worth 525,411 477,801 505,493 437,459 376,354 341,641 305,722 9.44%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 29,900 69,000 71,297 55,205 54,756 51,753 41,392 -5.27%
Div Payout % 57.71% 139.25% 51.44% 48.19% 60.22% 59.25% 54.15% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 525,411 477,801 505,493 437,459 376,354 341,641 305,722 9.44%
NOSH 460,000 460,000 460,000 460,000 459,754 460,185 344,942 4.91%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 24.00% 18.56% 30.38% 27.27% 25.75% 26.82% 24.68% -
ROE 9.86% 10.37% 27.42% 26.19% 24.16% 25.57% 25.00% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 46.93 58.03 99.19 91.32 77.35 70.61 89.83 -10.25%
EPS 11.26 10.77 30.13 24.91 19.78 18.98 22.16 -10.66%
DPS 6.50 15.00 15.50 12.00 11.91 11.25 12.00 -9.70%
NAPS 1.1422 1.0387 1.0989 0.951 0.8186 0.7424 0.8863 4.31%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 46.93 58.03 99.19 91.32 77.30 70.64 67.36 -5.84%
EPS 11.26 10.77 30.13 24.91 19.77 18.99 16.62 -6.28%
DPS 6.50 15.00 15.50 12.00 11.90 11.25 9.00 -5.27%
NAPS 1.1422 1.0387 1.0989 0.951 0.8182 0.7427 0.6646 9.44%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.48 2.41 3.07 2.48 1.61 1.85 1.46 -
P/RPS 3.15 4.15 3.10 2.72 2.08 2.62 1.63 11.60%
P/EPS 13.14 22.37 10.19 9.96 8.14 9.75 6.59 12.18%
EY 7.61 4.47 9.81 10.04 12.28 10.26 15.18 -10.86%
DY 4.39 6.22 5.05 4.84 7.40 6.08 8.22 -9.92%
P/NAPS 1.30 2.32 2.79 2.61 1.97 2.49 1.65 -3.89%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 15/10/15 15/10/14 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 -
Price 1.58 2.35 4.01 2.76 1.66 1.92 1.87 -
P/RPS 3.37 4.05 4.04 3.02 2.15 2.72 2.08 8.37%
P/EPS 14.03 21.82 13.31 11.08 8.39 10.11 8.44 8.83%
EY 7.13 4.58 7.51 9.02 11.91 9.89 11.85 -8.11%
DY 4.11 6.38 3.87 4.35 7.17 5.86 6.42 -7.16%
P/NAPS 1.38 2.26 3.65 2.90 2.03 2.59 2.11 -6.82%

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