[ZHULIAN] YoY Annualized 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- -9.79%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 447,520 344,892 345,308 284,340 245,116 211,392 0 -
PBT 138,344 109,904 126,096 89,304 74,140 80,120 0 -
Tax -24,764 -21,996 -26,892 -21,928 -12,880 -19,084 0 -
NP 113,580 87,908 99,204 67,376 61,260 61,036 0 -
-
NP to SH 113,580 85,212 99,716 67,376 61,260 61,036 0 -
-
Tax Rate 17.90% 20.01% 21.33% 24.55% 17.37% 23.82% - -
Total Cost 333,940 256,984 246,104 216,964 183,856 150,356 0 -
-
Net Worth 406,596 34,833,524 327,628 286,140 247,695 222,365 0 -
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 55,225 53,480 41,375 41,419 27,594 - - -
Div Payout % 48.62% 62.76% 41.49% 61.48% 45.05% - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 406,596 34,833,524 327,628 286,140 247,695 222,365 0 -
NOSH 460,210 445,669 344,799 345,163 344,932 284,682 0 -
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 25.38% 25.49% 28.73% 23.70% 24.99% 28.87% 0.00% -
ROE 27.93% 0.24% 30.44% 23.55% 24.73% 27.45% 0.00% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 97.24 77.39 100.15 82.38 71.06 74.26 0.00 -
EPS 24.68 19.12 28.92 19.52 17.76 21.44 0.00 -
DPS 12.00 12.00 12.00 12.00 8.00 0.00 0.00 -
NAPS 0.8835 78.16 0.9502 0.829 0.7181 0.7811 0.00 -
Adjusted Per Share Value based on latest NOSH - 345,163
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 97.48 75.12 75.22 61.94 53.39 46.05 0.00 -
EPS 24.74 18.56 21.72 14.68 13.34 13.29 0.00 -
DPS 12.03 11.65 9.01 9.02 6.01 0.00 0.00 -
NAPS 0.8857 75.875 0.7136 0.6233 0.5395 0.4844 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - - -
Price 1.89 1.72 2.00 0.97 1.04 0.00 0.00 -
P/RPS 1.94 2.22 2.00 1.18 1.46 0.00 0.00 -
P/EPS 7.66 9.00 6.92 4.97 5.86 0.00 0.00 -
EY 13.06 11.12 14.46 20.12 17.08 0.00 0.00 -
DY 6.35 6.98 6.00 12.37 7.69 0.00 0.00 -
P/NAPS 2.14 0.02 2.10 1.17 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 12/04/12 18/04/11 14/04/10 15/04/09 17/04/08 23/04/07 - -
Price 1.90 1.78 2.29 1.10 1.05 0.00 0.00 -
P/RPS 1.95 2.30 2.29 1.34 1.48 0.00 0.00 -
P/EPS 7.70 9.31 7.92 5.64 5.91 0.00 0.00 -
EY 12.99 10.74 12.63 17.75 16.91 0.00 0.00 -
DY 6.32 6.74 5.24 10.91 7.62 0.00 0.00 -
P/NAPS 2.15 0.02 2.41 1.33 1.46 0.00 0.00 -

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