[ZHULIAN] YoY Quarter Result on 28-Feb-2009 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
28-Feb-2009 [#1]
Profit Trend
QoQ- -11.82%
YoY- 9.98%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 111,880 86,223 86,327 71,085 61,279 52,848 0 -
PBT 34,586 27,476 31,524 22,326 18,535 20,030 0 -
Tax -6,191 -5,499 -6,723 -5,482 -3,220 -4,771 0 -
NP 28,395 21,977 24,801 16,844 15,315 15,259 0 -
-
NP to SH 28,395 21,303 24,929 16,844 15,315 15,259 0 -
-
Tax Rate 17.90% 20.01% 21.33% 24.55% 17.37% 23.82% - -
Total Cost 83,485 64,246 61,526 54,241 45,964 37,589 0 -
-
Net Worth 406,596 34,833,524 327,628 286,140 247,695 222,365 0 -
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 13,806 13,370 10,343 10,354 6,898 - - -
Div Payout % 48.62% 62.76% 41.49% 61.48% 45.05% - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 406,596 34,833,524 327,628 286,140 247,695 222,365 0 -
NOSH 460,210 445,669 344,799 345,163 344,932 284,682 0 -
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 25.38% 25.49% 28.73% 23.70% 24.99% 28.87% 0.00% -
ROE 6.98% 0.06% 7.61% 5.89% 6.18% 6.86% 0.00% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 24.31 19.35 25.04 20.59 17.77 18.56 0.00 -
EPS 6.17 4.78 7.23 4.88 4.44 5.36 0.00 -
DPS 3.00 3.00 3.00 3.00 2.00 0.00 0.00 -
NAPS 0.8835 78.16 0.9502 0.829 0.7181 0.7811 0.00 -
Adjusted Per Share Value based on latest NOSH - 345,163
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 24.32 18.74 18.77 15.45 13.32 11.49 0.00 -
EPS 6.17 4.63 5.42 3.66 3.33 3.32 0.00 -
DPS 3.00 2.91 2.25 2.25 1.50 0.00 0.00 -
NAPS 0.8839 75.7251 0.7122 0.622 0.5385 0.4834 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 - - -
Price 1.89 1.72 2.00 0.97 1.04 0.00 0.00 -
P/RPS 7.77 8.89 7.99 4.71 5.85 0.00 0.00 -
P/EPS 30.63 35.98 27.66 19.88 23.42 0.00 0.00 -
EY 3.26 2.78 3.62 5.03 4.27 0.00 0.00 -
DY 1.59 1.74 1.50 3.09 1.92 0.00 0.00 -
P/NAPS 2.14 0.02 2.10 1.17 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 12/04/12 18/04/11 14/04/10 15/04/09 17/04/08 23/04/07 - -
Price 1.90 1.78 2.29 1.10 1.05 0.00 0.00 -
P/RPS 7.82 9.20 9.15 5.34 5.91 0.00 0.00 -
P/EPS 30.79 37.24 31.67 22.54 23.65 0.00 0.00 -
EY 3.25 2.69 3.16 4.44 4.23 0.00 0.00 -
DY 1.58 1.69 1.31 2.73 1.90 0.00 0.00 -
P/NAPS 2.15 0.02 2.41 1.33 1.46 0.00 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