[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2011 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- 56.57%
YoY- 7.22%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 222,865 111,880 357,542 270,705 178,910 86,223 322,611 -21.83%
PBT 68,731 34,586 115,072 80,906 51,138 27,476 105,897 -25.01%
Tax -11,186 -6,191 -19,752 -13,596 -8,149 -5,499 -19,225 -30.28%
NP 57,545 28,395 95,320 67,310 42,989 21,977 86,672 -23.87%
-
NP to SH 57,545 28,395 95,320 67,310 42,989 21,303 87,065 -24.10%
-
Tax Rate 16.28% 17.90% 17.16% 16.80% 15.94% 20.01% 18.15% -
Total Cost 165,320 83,485 262,222 203,395 135,921 64,246 235,939 -21.09%
-
Net Worth 421,866 406,596 392,366 376,623 366,440 34,833,524 351,939 12.82%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 27,600 13,806 55,204 41,407 27,586 13,370 55,191 -36.97%
Div Payout % 47.96% 48.62% 57.92% 61.52% 64.17% 62.76% 63.39% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 421,866 406,596 392,366 376,623 366,440 34,833,524 351,939 12.82%
NOSH 460,000 460,210 460,038 460,082 459,775 445,669 459,931 0.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 25.82% 25.38% 26.66% 24.86% 24.03% 25.49% 26.87% -
ROE 13.64% 6.98% 24.29% 17.87% 11.73% 0.06% 24.74% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 48.45 24.31 77.72 58.84 38.91 19.35 70.14 -21.84%
EPS 12.51 6.17 20.72 14.63 9.35 4.78 18.93 -24.11%
DPS 6.00 3.00 12.00 9.00 6.00 3.00 12.00 -36.97%
NAPS 0.9171 0.8835 0.8529 0.8186 0.797 78.16 0.7652 12.81%
Adjusted Per Share Value based on latest NOSH - 459,754
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 48.45 24.32 77.73 58.85 38.89 18.74 70.13 -21.83%
EPS 12.51 6.17 20.72 14.63 9.35 4.63 18.93 -24.11%
DPS 6.00 3.00 12.00 9.00 6.00 2.91 12.00 -36.97%
NAPS 0.9171 0.8839 0.853 0.8187 0.7966 75.7251 0.7651 12.82%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.97 1.89 1.72 1.61 1.70 1.72 1.73 -
P/RPS 4.07 7.77 2.21 2.74 4.37 8.89 2.47 39.46%
P/EPS 15.75 30.63 8.30 11.00 18.18 35.98 9.14 43.68%
EY 6.35 3.26 12.05 9.09 5.50 2.78 10.94 -30.39%
DY 3.05 1.59 6.98 5.59 3.53 1.74 6.94 -42.16%
P/NAPS 2.15 2.14 2.02 1.97 2.13 0.02 2.26 -3.26%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 11/07/12 12/04/12 19/01/12 14/10/11 13/07/11 18/04/11 26/01/11 -
Price 2.10 1.90 1.89 1.66 1.75 1.78 1.74 -
P/RPS 4.33 7.82 2.43 2.82 4.50 9.20 2.48 44.94%
P/EPS 16.79 30.79 9.12 11.35 18.72 37.24 9.19 49.39%
EY 5.96 3.25 10.96 8.81 5.34 2.69 10.88 -33.02%
DY 2.86 1.58 6.35 5.42 3.43 1.69 6.90 -44.37%
P/NAPS 2.29 2.15 2.22 2.03 2.20 0.02 2.27 0.58%

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