[ZHULIAN] YoY Annualized Quarter Result on 31-May-2010 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- -13.87%
YoY- 28.06%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 429,906 445,730 357,820 328,494 289,278 266,588 212,876 12.41%
PBT 155,458 137,462 102,276 104,226 84,134 77,300 69,152 14.44%
Tax -20,112 -22,372 -16,298 -18,792 -17,066 -14,330 -14,942 5.07%
NP 135,346 115,090 85,978 85,434 67,068 62,970 54,210 16.45%
-
NP to SH 135,346 115,090 85,978 85,884 67,068 62,970 54,210 16.45%
-
Tax Rate 12.94% 16.28% 15.94% 18.03% 20.28% 18.54% 21.61% -
Total Cost 294,560 330,640 271,842 243,060 222,210 203,618 158,666 10.85%
-
Net Worth 479,457 421,866 366,440 335,395 292,318 256,880 207,971 14.92%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 55,200 55,200 55,173 41,389 41,399 34,485 41,112 5.02%
Div Payout % 40.78% 47.96% 64.17% 48.19% 61.73% 54.76% 75.84% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 479,457 421,866 366,440 335,395 292,318 256,880 207,971 14.92%
NOSH 460,000 460,000 459,775 344,915 344,999 344,852 293,661 7.75%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 31.48% 25.82% 24.03% 26.01% 23.18% 23.62% 25.47% -
ROE 28.23% 27.28% 23.46% 25.61% 22.94% 24.51% 26.07% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 93.46 96.90 77.82 95.24 83.85 77.31 72.49 4.32%
EPS 29.42 25.02 18.70 24.90 19.44 18.26 18.46 8.06%
DPS 12.00 12.00 12.00 12.00 12.00 10.00 14.00 -2.53%
NAPS 1.0423 0.9171 0.797 0.9724 0.8473 0.7449 0.7082 6.64%
Adjusted Per Share Value based on latest NOSH - 345,076
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 93.46 96.90 77.79 71.41 62.89 57.95 46.28 12.41%
EPS 29.42 25.02 18.69 18.67 14.58 13.69 11.78 16.46%
DPS 12.00 12.00 11.99 9.00 9.00 7.50 8.94 5.02%
NAPS 1.0423 0.9171 0.7966 0.7291 0.6355 0.5584 0.4521 14.92%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 3.09 1.97 1.70 2.44 1.23 1.03 1.03 -
P/RPS 3.31 2.03 2.18 2.56 1.47 1.33 1.42 15.13%
P/EPS 10.50 7.87 9.09 9.80 6.33 5.64 5.58 11.10%
EY 9.52 12.70 11.00 10.20 15.80 17.73 17.92 -9.99%
DY 3.88 6.09 7.06 4.92 9.76 9.71 13.59 -18.83%
P/NAPS 2.96 2.15 2.13 2.51 1.45 1.38 1.45 12.61%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 16/07/08 17/07/07 -
Price 3.10 2.10 1.75 2.73 1.45 0.95 1.35 -
P/RPS 3.32 2.17 2.25 2.87 1.73 1.23 1.86 10.12%
P/EPS 10.54 8.39 9.36 10.96 7.46 5.20 7.31 6.28%
EY 9.49 11.91 10.69 9.12 13.41 19.22 13.67 -5.89%
DY 3.87 5.71 6.86 4.40 8.28 10.53 10.37 -15.13%
P/NAPS 2.97 2.29 2.20 2.81 1.71 1.28 1.91 7.62%

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