[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2012 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 36.52%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 339,083 214,953 108,719 450,425 333,244 222,865 111,880 109.00%
PBT 126,516 77,729 35,365 141,323 103,847 68,731 34,586 136.84%
Tax -19,241 -10,056 -5,619 -24,233 -18,077 -11,186 -6,191 112.52%
NP 107,275 67,673 29,746 117,090 85,770 57,545 28,395 141.98%
-
NP to SH 107,275 67,673 29,746 117,093 85,770 57,545 28,395 141.98%
-
Tax Rate 15.21% 12.94% 15.89% 17.15% 17.41% 16.28% 17.90% -
Total Cost 231,808 147,280 78,973 333,335 247,474 165,320 83,485 97.18%
-
Net Worth 505,493 479,457 456,412 451,769 437,459 421,866 406,596 15.57%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 41,400 27,600 13,800 71,286 41,400 27,600 13,806 107.53%
Div Payout % 38.59% 40.78% 46.39% 60.88% 48.27% 47.96% 48.62% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 505,493 479,457 456,412 451,769 437,459 421,866 406,596 15.57%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,210 -0.03%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 31.64% 31.48% 27.36% 26.00% 25.74% 25.82% 25.38% -
ROE 21.22% 14.11% 6.52% 25.92% 19.61% 13.64% 6.98% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 73.71 46.73 23.63 97.94 72.44 48.45 24.31 109.06%
EPS 23.32 14.71 6.47 25.46 18.65 12.51 6.17 142.05%
DPS 9.00 6.00 3.00 15.50 9.00 6.00 3.00 107.59%
NAPS 1.0989 1.0423 0.9922 0.9823 0.951 0.9171 0.8835 15.60%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 73.71 46.73 23.63 97.94 72.44 48.45 24.32 109.00%
EPS 23.32 14.71 6.47 25.46 18.65 12.51 6.17 142.05%
DPS 9.00 6.00 3.00 15.50 9.00 6.00 3.00 107.59%
NAPS 1.0989 1.0423 0.9922 0.9823 0.951 0.9171 0.8839 15.57%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 3.07 3.09 2.67 2.60 2.48 1.97 1.89 -
P/RPS 4.16 6.61 11.30 2.65 3.42 4.07 7.77 -33.99%
P/EPS 13.16 21.00 41.29 10.21 13.30 15.75 30.63 -42.97%
EY 7.60 4.76 2.42 9.79 7.52 6.35 3.26 75.54%
DY 2.93 1.94 1.12 5.96 3.63 3.05 1.59 50.14%
P/NAPS 2.79 2.96 2.69 2.65 2.61 2.15 2.14 19.28%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 16/10/13 17/07/13 17/04/13 23/01/13 24/10/12 11/07/12 12/04/12 -
Price 4.01 3.10 2.90 2.82 2.76 2.10 1.90 -
P/RPS 5.44 6.63 12.27 2.88 3.81 4.33 7.82 -21.43%
P/EPS 17.20 21.07 44.85 11.08 14.80 16.79 30.79 -32.09%
EY 5.82 4.75 2.23 9.03 6.76 5.96 3.25 47.30%
DY 2.24 1.94 1.03 5.50 3.26 2.86 1.58 26.12%
P/NAPS 3.65 2.97 2.92 2.87 2.90 2.29 2.15 42.17%

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