[ZHULIAN] YoY TTM 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- 1.47%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 442,512 401,497 337,274 334,883 314,922 247,543 160,988 18.33%
PBT 150,321 133,449 104,922 112,750 98,410 78,421 55,813 17.93%
Tax -23,103 -22,789 -17,978 -21,510 -21,671 -15,114 -14,088 8.58%
NP 127,218 110,660 86,944 91,240 76,739 63,307 41,725 20.39%
-
NP to SH 127,221 110,660 86,438 91,321 76,739 63,307 41,725 20.39%
-
Tax Rate 15.37% 17.08% 17.13% 19.08% 22.02% 19.27% 25.24% -
Total Cost 315,294 290,837 250,330 243,643 238,183 184,236 119,263 17.57%
-
Net Worth 479,457 421,866 366,445 0 292,178 256,823 214,561 14.32%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 71,297 55,197 54,769 48,296 41,388 46,577 21,207 22.37%
Div Payout % 56.04% 49.88% 63.36% 52.89% 53.93% 73.57% 50.83% -
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 479,457 421,866 366,445 0 292,178 256,823 214,561 14.32%
NOSH 460,000 460,000 459,781 345,076 344,834 344,776 302,966 7.20%
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 28.75% 27.56% 25.78% 27.25% 24.37% 25.57% 25.92% -
ROE 26.53% 26.23% 23.59% 0.00% 26.26% 24.65% 19.45% -
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 96.20 87.28 73.36 97.05 91.33 71.80 53.14 10.38%
EPS 27.66 24.06 18.80 26.46 22.25 18.36 13.77 12.31%
DPS 15.50 12.00 11.91 14.00 12.00 13.50 7.00 14.15%
NAPS 1.0423 0.9171 0.797 0.00 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 96.39 87.45 73.47 72.94 68.60 53.92 35.07 18.33%
EPS 27.71 24.10 18.83 19.89 16.72 13.79 9.09 20.39%
DPS 15.53 12.02 11.93 10.52 9.02 10.15 4.62 22.36%
NAPS 1.0444 0.9189 0.7982 0.00 0.6364 0.5594 0.4674 14.32%
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 3.21 2.26 2.32 2.51 1.35 1.43 1.94 8.74%
P/EPS 11.17 8.19 9.04 9.22 5.53 5.61 7.48 6.90%
EY 8.95 12.21 11.06 10.85 18.09 17.83 13.37 -6.46%
DY 5.02 6.09 7.01 5.74 9.76 13.11 6.80 -4.92%
P/NAPS 2.96 2.15 2.13 0.00 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 - -
Price 3.10 2.10 1.75 2.73 1.45 0.95 0.00 -
P/RPS 3.22 2.41 2.39 2.81 1.59 1.32 0.00 -
P/EPS 11.21 8.73 9.31 10.32 6.52 5.17 0.00 -
EY 8.92 11.46 10.74 9.69 15.35 19.33 0.00 -
DY 5.00 5.71 6.81 5.13 8.28 14.21 0.00 -
P/NAPS 2.97 2.29 2.20 0.00 1.71 1.28 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