[ZHULIAN] QoQ Cumulative Quarter 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- -70.21%
YoY- 33.29%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 450,425 333,244 222,865 111,880 357,542 270,705 178,910 84.75%
PBT 141,323 103,847 68,731 34,586 115,072 80,906 51,138 96.56%
Tax -24,233 -18,077 -11,186 -6,191 -19,752 -13,596 -8,149 106.38%
NP 117,090 85,770 57,545 28,395 95,320 67,310 42,989 94.67%
-
NP to SH 117,093 85,770 57,545 28,395 95,320 67,310 42,989 94.68%
-
Tax Rate 17.15% 17.41% 16.28% 17.90% 17.16% 16.80% 15.94% -
Total Cost 333,335 247,474 165,320 83,485 262,222 203,395 135,921 81.55%
-
Net Worth 451,769 437,459 421,866 406,596 392,366 376,623 366,440 14.93%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 71,286 41,400 27,600 13,806 55,204 41,407 27,586 87.98%
Div Payout % 60.88% 48.27% 47.96% 48.62% 57.92% 61.52% 64.17% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 451,769 437,459 421,866 406,596 392,366 376,623 366,440 14.93%
NOSH 460,000 460,000 460,000 460,210 460,038 460,082 459,775 0.03%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 26.00% 25.74% 25.82% 25.38% 26.66% 24.86% 24.03% -
ROE 25.92% 19.61% 13.64% 6.98% 24.29% 17.87% 11.73% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 97.94 72.44 48.45 24.31 77.72 58.84 38.91 84.72%
EPS 25.46 18.65 12.51 6.17 20.72 14.63 9.35 94.64%
DPS 15.50 9.00 6.00 3.00 12.00 9.00 6.00 87.94%
NAPS 0.9823 0.951 0.9171 0.8835 0.8529 0.8186 0.797 14.91%
Adjusted Per Share Value based on latest NOSH - 460,210
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 97.94 72.44 48.45 24.32 77.73 58.85 38.89 84.79%
EPS 25.46 18.65 12.51 6.17 20.72 14.63 9.35 94.64%
DPS 15.50 9.00 6.00 3.00 12.00 9.00 6.00 87.94%
NAPS 0.9823 0.951 0.9171 0.8839 0.853 0.8187 0.7966 14.94%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 2.60 2.48 1.97 1.89 1.72 1.61 1.70 -
P/RPS 2.65 3.42 4.07 7.77 2.21 2.74 4.37 -28.29%
P/EPS 10.21 13.30 15.75 30.63 8.30 11.00 18.18 -31.85%
EY 9.79 7.52 6.35 3.26 12.05 9.09 5.50 46.72%
DY 5.96 3.63 3.05 1.59 6.98 5.59 3.53 41.65%
P/NAPS 2.65 2.61 2.15 2.14 2.02 1.97 2.13 15.63%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 24/10/12 11/07/12 12/04/12 19/01/12 14/10/11 13/07/11 -
Price 2.82 2.76 2.10 1.90 1.89 1.66 1.75 -
P/RPS 2.88 3.81 4.33 7.82 2.43 2.82 4.50 -25.67%
P/EPS 11.08 14.80 16.79 30.79 9.12 11.35 18.72 -29.43%
EY 9.03 6.76 5.96 3.25 10.96 8.81 5.34 41.80%
DY 5.50 3.26 2.86 1.58 6.35 5.42 3.43 36.87%
P/NAPS 2.87 2.90 2.29 2.15 2.22 2.03 2.20 19.33%

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