[ZHULIAN] QoQ 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- -11.82%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 87,210 83,426 73,554 71,085 81,788 88,495 72,156 13.45%
PBT 31,151 29,486 19,741 22,326 25,655 30,688 20,115 33.81%
Tax -6,450 -5,664 -3,051 -5,482 -6,553 -6,585 -3,945 38.74%
NP 24,701 23,822 16,690 16,844 19,102 24,103 16,170 32.60%
-
NP to SH 24,670 23,801 16,690 16,844 19,102 24,103 16,170 32.49%
-
Tax Rate 20.71% 19.21% 15.46% 24.55% 25.54% 21.46% 19.61% -
Total Cost 62,509 59,604 56,864 54,241 62,686 64,392 55,986 7.61%
-
Net Worth 320,157 305,722 292,178 286,140 279,323 270,615 256,823 15.81%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 17,251 10,348 10,345 10,354 10,344 10,344 10,343 40.59%
Div Payout % 69.93% 43.48% 61.98% 61.48% 54.15% 42.92% 63.97% -
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 320,157 305,722 292,178 286,140 279,323 270,615 256,823 15.81%
NOSH 345,034 344,942 344,834 345,163 344,801 344,821 344,776 0.04%
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 28.32% 28.55% 22.69% 23.70% 23.36% 27.24% 22.41% -
ROE 7.71% 7.79% 5.71% 5.89% 6.84% 8.91% 6.30% -
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 25.28 24.19 21.33 20.59 23.72 25.66 20.93 13.40%
EPS 7.15 6.90 4.84 4.88 5.54 6.99 4.69 32.42%
DPS 5.00 3.00 3.00 3.00 3.00 3.00 3.00 40.52%
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 18.96 18.14 15.99 15.45 17.78 19.24 15.69 13.43%
EPS 5.36 5.17 3.63 3.66 4.15 5.24 3.52 32.32%
DPS 3.75 2.25 2.25 2.25 2.25 2.25 2.25 40.52%
NAPS 0.696 0.6646 0.6352 0.622 0.6072 0.5883 0.5583 15.81%
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 6.05 6.04 5.77 4.71 3.88 3.66 4.92 14.76%
P/EPS 21.40 21.16 25.41 19.88 16.61 13.45 21.96 -1.70%
EY 4.67 4.73 3.93 5.03 6.02 7.44 4.55 1.74%
DY 3.27 2.05 2.44 3.09 3.26 3.19 2.91 8.07%
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 7.16 7.73 6.80 5.34 3.96 3.51 4.54 35.45%
P/EPS 25.31 27.10 29.96 22.54 16.97 12.88 20.26 15.97%
EY 3.95 3.69 3.34 4.44 5.89 7.77 4.94 -13.83%
DY 2.76 1.60 2.07 2.73 3.19 3.33 3.16 -8.62%
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