[ZHULIAN] YoY TTM Result on 30-Nov-2009 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 7.28%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 450,425 357,542 322,611 315,275 303,718 220,546 54,550 42.12%
PBT 141,323 115,856 105,897 102,704 94,993 74,347 21,237 37.10%
Tax -24,233 -19,752 -19,225 -20,647 -20,303 -15,420 -6,617 24.12%
NP 117,090 96,104 86,672 82,057 74,690 58,927 14,620 41.40%
-
NP to SH 117,093 95,430 86,973 82,005 74,690 58,927 14,620 41.40%
-
Tax Rate 17.15% 17.05% 18.15% 20.10% 21.37% 20.74% 31.16% -
Total Cost 333,335 261,438 235,939 233,218 229,028 161,619 39,930 42.38%
-
Net Worth 451,857 392,306 352,006 320,157 279,323 249,903 206,898 13.89%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 71,303 54,755 48,302 48,299 37,930 50,543 - -
Div Payout % 60.89% 57.38% 55.54% 58.90% 50.78% 85.77% - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 451,857 392,306 352,006 320,157 279,323 249,903 206,898 13.89%
NOSH 460,000 459,968 460,018 345,034 344,801 345,169 284,435 8.33%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 26.00% 26.88% 26.87% 26.03% 24.59% 26.72% 26.80% -
ROE 25.91% 24.33% 24.71% 25.61% 26.74% 23.58% 7.07% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 97.92 77.73 70.13 91.37 88.08 63.89 19.18 31.18%
EPS 25.46 20.75 18.91 23.77 21.66 17.07 5.14 30.52%
DPS 15.50 11.90 10.50 14.00 11.00 14.64 0.00 -
NAPS 0.9823 0.8529 0.7652 0.9279 0.8101 0.724 0.7274 5.12%
Adjusted Per Share Value based on latest NOSH - 345,034
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 97.92 77.73 70.13 68.54 66.03 47.94 11.86 42.12%
EPS 25.46 20.75 18.91 17.83 16.24 12.81 3.18 41.39%
DPS 15.50 11.90 10.50 10.50 8.25 10.99 0.00 -
NAPS 0.9823 0.8528 0.7652 0.696 0.6072 0.5433 0.4498 13.89%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 2.60 1.72 1.73 1.53 0.92 1.08 0.00 -
P/RPS 2.66 2.21 2.47 1.67 1.04 1.69 0.00 -
P/EPS 10.21 8.29 9.15 6.44 4.25 6.33 0.00 -
EY 9.79 12.06 10.93 15.53 23.55 15.81 0.00 -
DY 5.96 6.92 6.07 9.15 11.96 13.56 0.00 -
P/NAPS 2.65 2.02 2.26 1.65 1.14 1.49 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 19/01/12 26/01/11 20/01/10 21/01/09 17/01/08 - -
Price 2.82 1.89 1.74 1.81 0.94 1.12 0.00 -
P/RPS 2.88 2.43 2.48 1.98 1.07 1.75 0.00 -
P/EPS 11.08 9.11 9.20 7.62 4.34 6.56 0.00 -
EY 9.03 10.98 10.87 13.13 23.04 15.24 0.00 -
DY 5.50 6.30 6.03 7.73 11.70 13.07 0.00 -
P/NAPS 2.87 2.22 2.27 1.95 1.16 1.55 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