[ZHULIAN] YoY Annualized Quarter Result on 30-Nov-2009 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 7.27%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 450,425 357,542 322,611 315,275 303,577 220,546 126,007 23.62%
PBT 141,323 115,072 105,897 102,704 94,993 74,450 73,058 11.61%
Tax -24,233 -19,752 -19,225 -20,647 -20,303 -15,421 -8,286 19.56%
NP 117,090 95,320 86,672 82,057 74,690 59,029 64,772 10.36%
-
NP to SH 117,093 95,320 87,065 82,005 74,690 59,029 64,772 10.36%
-
Tax Rate 17.15% 17.16% 18.15% 20.10% 21.37% 20.71% 11.34% -
Total Cost 333,335 262,222 235,939 233,218 228,887 161,517 61,235 32.59%
-
Net Worth 451,769 392,366 351,939 320,119 279,475 236,377 206,917 13.88%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 71,286 55,204 55,191 48,299 37,948 50,605 - -
Div Payout % 60.88% 57.92% 63.39% 58.90% 50.81% 85.73% - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 451,769 392,366 351,939 320,119 279,475 236,377 206,917 13.88%
NOSH 460,000 460,038 459,931 344,993 344,988 326,487 284,462 8.33%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 26.00% 26.66% 26.87% 26.03% 24.60% 26.76% 51.40% -
ROE 25.92% 24.29% 24.74% 25.62% 26.73% 24.97% 31.30% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 97.94 77.72 70.14 91.39 88.00 67.55 44.30 14.12%
EPS 25.46 20.72 18.93 23.77 21.65 18.08 22.77 1.87%
DPS 15.50 12.00 12.00 14.00 11.00 15.50 0.00 -
NAPS 0.9823 0.8529 0.7652 0.9279 0.8101 0.724 0.7274 5.12%
Adjusted Per Share Value based on latest NOSH - 345,034
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 97.94 77.73 70.13 68.54 66.00 47.94 27.39 23.63%
EPS 25.46 20.72 18.93 17.83 16.24 12.83 14.08 10.36%
DPS 15.50 12.00 12.00 10.50 8.25 11.00 0.00 -
NAPS 0.9823 0.853 0.7651 0.6959 0.6076 0.5139 0.4498 13.89%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 2.60 1.72 1.73 1.53 0.92 1.08 0.00 -
P/RPS 2.65 2.21 2.47 1.67 1.05 1.60 0.00 -
P/EPS 10.21 8.30 9.14 6.44 4.25 5.97 0.00 -
EY 9.79 12.05 10.94 15.54 23.53 16.74 0.00 -
DY 5.96 6.98 6.94 9.15 11.96 14.35 0.00 -
P/NAPS 2.65 2.02 2.26 1.65 1.14 1.49 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 19/01/12 26/01/11 20/01/10 21/01/09 17/01/08 - -
Price 2.82 1.89 1.74 1.81 0.94 1.12 0.00 -
P/RPS 2.88 2.43 2.48 1.98 1.07 1.66 0.00 -
P/EPS 11.08 9.12 9.19 7.61 4.34 6.19 0.00 -
EY 9.03 10.96 10.88 13.13 23.03 16.14 0.00 -
DY 5.50 6.35 6.90 7.73 11.70 13.84 0.00 -
P/NAPS 2.87 2.22 2.27 1.95 1.16 1.55 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