[ZHULIAN] YoY Annualized Quarter Result on 31-Aug-2010 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
18-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -2.54%
YoY- 9.49%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 452,110 444,325 360,940 316,953 304,086 295,718 214,925 13.18%
PBT 168,688 138,462 107,874 101,433 95,404 92,450 67,462 16.48%
Tax -25,654 -24,102 -18,128 -18,193 -18,929 -18,333 -14,484 9.98%
NP 143,033 114,360 89,746 83,240 76,474 74,117 52,978 17.98%
-
NP to SH 143,033 114,360 89,746 83,701 76,446 74,117 52,978 17.98%
-
Tax Rate 15.21% 17.41% 16.80% 17.94% 19.84% 19.83% 21.47% -
Total Cost 309,077 329,965 271,193 233,713 227,612 221,601 161,946 11.36%
-
Net Worth 505,493 437,459 376,623 341,427 305,752 270,797 222,074 14.67%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 55,200 55,200 55,209 55,187 41,397 36,805 44,824 3.52%
Div Payout % 38.59% 48.27% 61.52% 65.93% 54.15% 49.66% 84.61% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 505,493 437,459 376,623 341,427 305,752 270,797 222,074 14.67%
NOSH 460,000 460,000 460,082 459,897 344,975 345,052 320,177 6.21%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 31.64% 25.74% 24.86% 26.26% 25.15% 25.06% 24.65% -
ROE 28.30% 26.14% 23.83% 24.52% 25.00% 27.37% 23.86% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 98.28 96.59 78.45 68.92 88.15 85.70 67.13 6.55%
EPS 31.09 24.87 19.51 18.20 22.16 21.48 16.55 11.06%
DPS 12.00 12.00 12.00 12.00 12.00 10.67 14.00 -2.53%
NAPS 1.0989 0.951 0.8186 0.7424 0.8863 0.7848 0.6936 7.96%
Adjusted Per Share Value based on latest NOSH - 460,185
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 98.48 96.78 78.62 69.04 66.24 64.41 46.82 13.18%
EPS 31.16 24.91 19.55 18.23 16.65 16.14 11.54 17.98%
DPS 12.02 12.02 12.03 12.02 9.02 8.02 9.76 3.52%
NAPS 1.1011 0.9529 0.8204 0.7437 0.666 0.5899 0.4837 14.67%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 3.07 2.48 1.61 1.85 1.46 0.94 1.18 -
P/RPS 3.12 2.57 2.05 2.68 1.66 1.10 1.76 10.00%
P/EPS 9.87 9.98 8.25 10.16 6.59 4.38 7.13 5.56%
EY 10.13 10.02 12.12 9.84 15.18 22.85 14.02 -5.26%
DY 3.91 4.84 7.45 6.49 8.22 11.35 11.86 -16.87%
P/NAPS 2.79 2.61 1.97 2.49 1.65 1.20 1.70 8.59%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 15/10/08 17/10/07 -
Price 4.01 2.76 1.66 1.92 1.87 0.90 1.15 -
P/RPS 4.08 2.86 2.12 2.79 2.12 1.05 1.71 15.58%
P/EPS 12.90 11.10 8.51 10.55 8.44 4.19 6.95 10.84%
EY 7.75 9.01 11.75 9.48 11.85 23.87 14.39 -9.79%
DY 2.99 4.35 7.23 6.25 6.42 11.85 12.17 -20.84%
P/NAPS 3.65 2.90 2.03 2.59 2.11 1.15 1.66 14.01%

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