[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2011 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- 41.61%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 333,244 222,865 111,880 357,542 270,705 178,910 86,223 145.27%
PBT 103,847 68,731 34,586 115,072 80,906 51,138 27,476 141.66%
Tax -18,077 -11,186 -6,191 -19,752 -13,596 -8,149 -5,499 120.29%
NP 85,770 57,545 28,395 95,320 67,310 42,989 21,977 146.86%
-
NP to SH 85,770 57,545 28,395 95,320 67,310 42,989 21,303 152.01%
-
Tax Rate 17.41% 16.28% 17.90% 17.16% 16.80% 15.94% 20.01% -
Total Cost 247,474 165,320 83,485 262,222 203,395 135,921 64,246 144.72%
-
Net Worth 437,459 421,866 406,596 392,366 376,623 366,440 34,833,524 -94.52%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 41,400 27,600 13,806 55,204 41,407 27,586 13,370 111.71%
Div Payout % 48.27% 47.96% 48.62% 57.92% 61.52% 64.17% 62.76% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 437,459 421,866 406,596 392,366 376,623 366,440 34,833,524 -94.52%
NOSH 460,000 460,000 460,210 460,038 460,082 459,775 445,669 2.12%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 25.74% 25.82% 25.38% 26.66% 24.86% 24.03% 25.49% -
ROE 19.61% 13.64% 6.98% 24.29% 17.87% 11.73% 0.06% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 72.44 48.45 24.31 77.72 58.84 38.91 19.35 140.13%
EPS 18.65 12.51 6.17 20.72 14.63 9.35 4.78 146.81%
DPS 9.00 6.00 3.00 12.00 9.00 6.00 3.00 107.31%
NAPS 0.951 0.9171 0.8835 0.8529 0.8186 0.797 78.16 -94.63%
Adjusted Per Share Value based on latest NOSH - 459,968
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 72.44 48.45 24.32 77.73 58.85 38.89 18.74 145.29%
EPS 18.65 12.51 6.17 20.72 14.63 9.35 4.63 152.09%
DPS 9.00 6.00 3.00 12.00 9.00 6.00 2.91 111.55%
NAPS 0.951 0.9171 0.8839 0.853 0.8187 0.7966 75.7251 -94.52%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 2.48 1.97 1.89 1.72 1.61 1.70 1.72 -
P/RPS 3.42 4.07 7.77 2.21 2.74 4.37 8.89 -46.95%
P/EPS 13.30 15.75 30.63 8.30 11.00 18.18 35.98 -48.33%
EY 7.52 6.35 3.26 12.05 9.09 5.50 2.78 93.55%
DY 3.63 3.05 1.59 6.98 5.59 3.53 1.74 62.90%
P/NAPS 2.61 2.15 2.14 2.02 1.97 2.13 0.02 2435.10%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 11/07/12 12/04/12 19/01/12 14/10/11 13/07/11 18/04/11 -
Price 2.76 2.10 1.90 1.89 1.66 1.75 1.78 -
P/RPS 3.81 4.33 7.82 2.43 2.82 4.50 9.20 -44.29%
P/EPS 14.80 16.79 30.79 9.12 11.35 18.72 37.24 -45.79%
EY 6.76 5.96 3.25 10.96 8.81 5.34 2.69 84.32%
DY 3.26 2.86 1.58 6.35 5.42 3.43 1.69 54.65%
P/NAPS 2.90 2.29 2.15 2.22 2.03 2.20 0.02 2618.70%

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