[ZHULIAN] YoY Annualized Quarter Result on 31-May-2012 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
11-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 1.33%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 220,976 263,608 429,906 445,730 357,820 328,494 289,278 -4.38%
PBT 63,794 64,188 155,458 137,462 102,276 104,226 84,134 -4.50%
Tax -16,488 -13,298 -20,112 -22,372 -16,298 -18,792 -17,066 -0.57%
NP 47,306 50,890 135,346 115,090 85,978 85,434 67,068 -5.64%
-
NP to SH 47,306 50,890 135,346 115,090 85,978 85,884 67,068 -5.64%
-
Tax Rate 25.85% 20.72% 12.94% 16.28% 15.94% 18.03% 20.28% -
Total Cost 173,670 212,718 294,560 330,640 271,842 243,060 222,210 -4.02%
-
Net Worth 495,649 479,642 479,457 421,866 366,440 335,395 292,318 9.19%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 27,600 55,200 55,200 55,200 55,173 41,389 41,399 -6.53%
Div Payout % 58.34% 108.47% 40.78% 47.96% 64.17% 48.19% 61.73% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 495,649 479,642 479,457 421,866 366,440 335,395 292,318 9.19%
NOSH 460,000 460,000 460,000 460,000 459,775 344,915 344,999 4.90%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 21.41% 19.31% 31.48% 25.82% 24.03% 26.01% 23.18% -
ROE 9.54% 10.61% 28.23% 27.28% 23.46% 25.61% 22.94% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 48.04 57.31 93.46 96.90 77.82 95.24 83.85 -8.86%
EPS 10.28 11.06 29.42 25.02 18.70 24.90 19.44 -10.07%
DPS 6.00 12.00 12.00 12.00 12.00 12.00 12.00 -10.90%
NAPS 1.0775 1.0427 1.0423 0.9171 0.797 0.9724 0.8473 4.08%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 48.04 57.31 93.46 96.90 77.79 71.41 62.89 -4.38%
EPS 10.28 11.06 29.42 25.02 18.69 18.67 14.58 -5.65%
DPS 6.00 12.00 12.00 12.00 11.99 9.00 9.00 -6.53%
NAPS 1.0775 1.0427 1.0423 0.9171 0.7966 0.7291 0.6355 9.19%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.05 2.79 3.09 1.97 1.70 2.44 1.23 -
P/RPS 4.27 4.87 3.31 2.03 2.18 2.56 1.47 19.44%
P/EPS 19.93 25.22 10.50 7.87 9.09 9.80 6.33 21.05%
EY 5.02 3.97 9.52 12.70 11.00 10.20 15.80 -17.38%
DY 2.93 4.30 3.88 6.09 7.06 4.92 9.76 -18.16%
P/NAPS 1.90 2.68 2.96 2.15 2.13 2.51 1.45 4.60%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 -
Price 2.05 2.84 3.10 2.10 1.75 2.73 1.45 -
P/RPS 4.27 4.96 3.32 2.17 2.25 2.87 1.73 16.24%
P/EPS 19.93 25.67 10.54 8.39 9.36 10.96 7.46 17.78%
EY 5.02 3.90 9.49 11.91 10.69 9.12 13.41 -15.09%
DY 2.93 4.23 3.87 5.71 6.86 4.40 8.28 -15.89%
P/NAPS 1.90 2.72 2.97 2.29 2.20 2.81 1.71 1.77%

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