[ZHULIAN] YoY Annualized Quarter Result on 31-Aug-2009 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 13.98%
YoY- 3.14%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 444,325 360,940 316,953 304,086 295,718 214,925 0 -
PBT 138,462 107,874 101,433 95,404 92,450 67,462 0 -
Tax -24,102 -18,128 -18,193 -18,929 -18,333 -14,484 0 -
NP 114,360 89,746 83,240 76,474 74,117 52,978 0 -
-
NP to SH 114,360 89,746 83,701 76,446 74,117 52,978 0 -
-
Tax Rate 17.41% 16.80% 17.94% 19.84% 19.83% 21.47% - -
Total Cost 329,965 271,193 233,713 227,612 221,601 161,946 0 -
-
Net Worth 437,459 376,623 341,427 305,752 270,797 222,074 0 -
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 55,200 55,209 55,187 41,397 36,805 44,824 - -
Div Payout % 48.27% 61.52% 65.93% 54.15% 49.66% 84.61% - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 437,459 376,623 341,427 305,752 270,797 222,074 0 -
NOSH 460,000 460,082 459,897 344,975 345,052 320,177 0 -
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 25.74% 24.86% 26.26% 25.15% 25.06% 24.65% 0.00% -
ROE 26.14% 23.83% 24.52% 25.00% 27.37% 23.86% 0.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 96.59 78.45 68.92 88.15 85.70 67.13 0.00 -
EPS 24.87 19.51 18.20 22.16 21.48 16.55 0.00 -
DPS 12.00 12.00 12.00 12.00 10.67 14.00 0.00 -
NAPS 0.951 0.8186 0.7424 0.8863 0.7848 0.6936 0.00 -
Adjusted Per Share Value based on latest NOSH - 344,942
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 96.78 78.62 69.04 66.24 64.41 46.82 0.00 -
EPS 24.91 19.55 18.23 16.65 16.14 11.54 0.00 -
DPS 12.02 12.03 12.02 9.02 8.02 9.76 0.00 -
NAPS 0.9529 0.8204 0.7437 0.666 0.5899 0.4837 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 - -
Price 2.48 1.61 1.85 1.46 0.94 1.18 0.00 -
P/RPS 2.57 2.05 2.68 1.66 1.10 1.76 0.00 -
P/EPS 9.98 8.25 10.16 6.59 4.38 7.13 0.00 -
EY 10.02 12.12 9.84 15.18 22.85 14.02 0.00 -
DY 4.84 7.45 6.49 8.22 11.35 11.86 0.00 -
P/NAPS 2.61 1.97 2.49 1.65 1.20 1.70 0.00 -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 24/10/12 14/10/11 18/10/10 14/10/09 15/10/08 17/10/07 - -
Price 2.76 1.66 1.92 1.87 0.90 1.15 0.00 -
P/RPS 2.86 2.12 2.79 2.12 1.05 1.71 0.00 -
P/EPS 11.10 8.51 10.55 8.44 4.19 6.95 0.00 -
EY 9.01 11.75 9.48 11.85 23.87 14.39 0.00 -
DY 4.35 7.23 6.25 6.42 11.85 12.17 0.00 -
P/NAPS 2.90 2.03 2.59 2.11 1.15 1.66 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