[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2009 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
28-Feb-2009 [#1]
Profit Trend
QoQ- -77.45%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 315,275 228,065 144,639 71,085 303,577 221,789 133,294 77.42%
PBT 102,704 71,553 42,067 22,326 94,993 69,338 38,650 91.73%
Tax -20,647 -14,197 -8,533 -5,482 -20,303 -13,750 -7,165 102.37%
NP 82,057 57,356 33,534 16,844 74,690 55,588 31,485 89.27%
-
NP to SH 82,005 57,335 33,534 16,844 74,690 55,588 31,485 89.19%
-
Tax Rate 20.10% 19.84% 20.28% 24.55% 21.37% 19.83% 18.54% -
Total Cost 233,218 170,709 111,105 54,241 228,887 166,201 101,809 73.68%
-
Net Worth 320,119 305,752 292,318 286,140 279,475 270,797 256,880 15.78%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 48,299 31,047 20,699 10,354 37,948 27,604 17,242 98.59%
Div Payout % 58.90% 54.15% 61.73% 61.48% 50.81% 49.66% 54.76% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 320,119 305,752 292,318 286,140 279,475 270,797 256,880 15.78%
NOSH 344,993 344,975 344,999 345,163 344,988 345,052 344,852 0.02%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 26.03% 25.15% 23.18% 23.70% 24.60% 25.06% 23.62% -
ROE 25.62% 18.75% 11.47% 5.89% 26.73% 20.53% 12.26% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 91.39 66.11 41.92 20.59 88.00 64.28 38.65 77.39%
EPS 23.77 16.62 9.72 4.88 21.65 16.11 9.13 89.14%
DPS 14.00 9.00 6.00 3.00 11.00 8.00 5.00 98.53%
NAPS 0.9279 0.8863 0.8473 0.829 0.8101 0.7848 0.7449 15.75%
Adjusted Per Share Value based on latest NOSH - 345,163
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 68.54 49.58 31.44 15.45 66.00 48.22 28.98 77.42%
EPS 17.83 12.46 7.29 3.66 16.24 12.08 6.84 89.29%
DPS 10.50 6.75 4.50 2.25 8.25 6.00 3.75 98.53%
NAPS 0.6959 0.6647 0.6355 0.622 0.6076 0.5887 0.5584 15.79%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 1.53 1.46 1.23 0.97 0.92 0.94 1.03 -
P/RPS 1.67 2.21 2.93 4.71 1.05 1.46 2.66 -26.65%
P/EPS 6.44 8.78 12.65 19.88 4.25 5.83 11.28 -31.15%
EY 15.54 11.38 7.90 5.03 23.53 17.14 8.86 45.38%
DY 9.15 6.16 4.88 3.09 11.96 8.51 4.85 52.62%
P/NAPS 1.65 1.65 1.45 1.17 1.14 1.20 1.38 12.63%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 14/10/09 15/07/09 15/04/09 21/01/09 15/10/08 16/07/08 -
Price 1.81 1.87 1.45 1.10 0.94 0.90 0.95 -
P/RPS 1.98 2.83 3.46 5.34 1.07 1.40 2.46 -13.46%
P/EPS 7.61 11.25 14.92 22.54 4.34 5.59 10.41 -18.83%
EY 13.13 8.89 6.70 4.44 23.03 17.90 9.61 23.10%
DY 7.73 4.81 4.14 2.73 11.70 8.89 5.26 29.22%
P/NAPS 1.95 2.11 1.71 1.33 1.16 1.15 1.28 32.36%

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