[ZHULIAN] YoY TTM 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- 7.94%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 222,370 333,907 442,512 401,497 337,274 334,883 314,922 -5.63%
PBT 57,712 99,698 150,321 133,449 104,922 112,750 98,410 -8.50%
Tax -12,390 -20,916 -23,103 -22,789 -17,978 -21,510 -21,671 -8.89%
NP 45,322 78,782 127,218 110,660 86,944 91,240 76,739 -8.39%
-
NP to SH 45,325 78,782 127,221 110,660 86,438 91,321 76,739 -8.39%
-
Tax Rate 21.47% 20.98% 15.37% 17.08% 17.13% 19.08% 22.02% -
Total Cost 177,048 255,125 315,294 290,837 250,330 243,643 238,183 -4.82%
-
Net Worth 495,649 479,642 479,457 421,866 366,445 0 292,178 9.20%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 32,200 73,600 71,297 55,197 54,769 48,296 41,388 -4.09%
Div Payout % 71.04% 93.42% 56.04% 49.88% 63.36% 52.89% 53.93% -
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 495,649 479,642 479,457 421,866 366,445 0 292,178 9.20%
NOSH 460,000 460,000 460,000 460,000 459,781 345,076 344,834 4.91%
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 20.38% 23.59% 28.75% 27.56% 25.78% 27.25% 24.37% -
ROE 9.14% 16.43% 26.53% 26.23% 23.59% 0.00% 26.26% -
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 48.34 72.59 96.20 87.28 73.36 97.05 91.33 -10.05%
EPS 9.85 17.13 27.66 24.06 18.80 26.46 22.25 -12.69%
DPS 7.00 16.00 15.50 12.00 11.91 14.00 12.00 -8.58%
NAPS 1.0775 1.0427 1.0423 0.9171 0.797 0.00 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 48.34 72.59 96.20 87.28 73.32 72.80 68.46 -5.63%
EPS 9.85 17.13 27.66 24.06 18.79 19.85 16.68 -8.40%
DPS 7.00 16.00 15.50 12.00 11.91 10.50 9.00 -4.10%
NAPS 1.0775 1.0427 1.0423 0.9171 0.7966 0.00 0.6352 9.20%
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 4.24 3.84 3.21 2.26 2.32 2.51 1.35 21.00%
P/EPS 20.81 16.29 11.17 8.19 9.04 9.22 5.53 24.70%
EY 4.81 6.14 8.95 12.21 11.06 10.85 18.09 -19.80%
DY 3.41 5.73 5.02 6.09 7.01 5.74 9.76 -16.06%
P/NAPS 1.90 2.68 2.96 2.15 2.13 0.00 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 4.24 3.91 3.22 2.41 2.39 2.81 1.59 17.75%
P/EPS 20.81 16.58 11.21 8.73 9.31 10.32 6.52 21.32%
EY 4.81 6.03 8.92 11.46 10.74 9.69 15.35 -17.57%
DY 3.41 5.63 5.00 5.71 6.81 5.13 8.28 -13.73%
P/NAPS 1.90 2.72 2.97 2.29 2.20 0.00 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