Highlights

[ZHULIAN] QoQ Cumulative Quarter Result on 2011-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 18-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 28-Feb-2011  [#1]
Profit Trend QoQ -     -75.53%    YoY -     -14.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 357,542 270,705 178,910 86,223 322,611 237,715 164,247 67.89%
  QoQ % 32.08% 51.31% 107.50% -73.27% 35.71% 44.73% -
  Horiz. % 217.69% 164.82% 108.93% 52.50% 196.42% 144.73% 100.00%
PBT 115,072 80,906 51,138 27,476 105,897 76,075 52,113 69.49%
  QoQ % 42.23% 58.21% 86.12% -74.05% 39.20% 45.98% -
  Horiz. % 220.81% 155.25% 98.13% 52.72% 203.21% 145.98% 100.00%
Tax -19,752 -13,596 -8,149 -5,499 -19,225 -13,645 -9,396 64.03%
  QoQ % -45.28% -66.84% -48.19% 71.40% -40.89% -45.22% -
  Horiz. % 210.22% 144.70% 86.73% 58.52% 204.61% 145.22% 100.00%
NP 95,320 67,310 42,989 21,977 86,672 62,430 42,717 70.68%
  QoQ % 41.61% 56.57% 95.61% -74.64% 38.83% 46.15% -
  Horiz. % 223.14% 157.57% 100.64% 51.45% 202.90% 146.15% 100.00%
NP to SH 95,320 67,310 42,989 21,303 87,065 62,776 42,942 70.08%
  QoQ % 41.61% 56.57% 101.80% -75.53% 38.69% 46.19% -
  Horiz. % 221.97% 156.75% 100.11% 49.61% 202.75% 146.19% 100.00%
Tax Rate 17.16 % 16.80 % 15.94 % 20.01 % 18.15 % 17.94 % 18.03 % -3.24%
  QoQ % 2.14% 5.40% -20.34% 10.25% 1.17% -0.50% -
  Horiz. % 95.17% 93.18% 88.41% 110.98% 100.67% 99.50% 100.00%
Total Cost 262,222 203,395 135,921 64,246 235,939 175,285 121,530 66.90%
  QoQ % 28.92% 49.64% 111.56% -72.77% 34.60% 44.23% -
  Horiz. % 215.77% 167.36% 111.84% 52.86% 194.14% 144.23% 100.00%
Net Worth 392,366 376,623 366,440 34,833,524 351,939 341,427 335,395 11.01%
  QoQ % 4.18% 2.78% -98.95% 9,797.59% 3.08% 1.80% -
  Horiz. % 116.99% 112.29% 109.26% 10,385.79% 104.93% 101.80% 100.00%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 55,204 41,407 27,586 13,370 55,191 41,390 20,694 92.23%
  QoQ % 33.32% 50.10% 106.33% -75.78% 33.34% 100.00% -
  Horiz. % 266.75% 200.08% 133.30% 64.61% 266.69% 200.00% 100.00%
Div Payout % 57.92 % 61.52 % 64.17 % 62.76 % 63.39 % 65.93 % 48.19 % 13.03%
  QoQ % -5.85% -4.13% 2.25% -0.99% -3.85% 36.81% -
  Horiz. % 120.19% 127.66% 133.16% 130.23% 131.54% 136.81% 100.00%
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 392,366 376,623 366,440 34,833,524 351,939 341,427 335,395 11.01%
  QoQ % 4.18% 2.78% -98.95% 9,797.59% 3.08% 1.80% -
  Horiz. % 116.99% 112.29% 109.26% 10,385.79% 104.93% 101.80% 100.00%
NOSH 460,038 460,082 459,775 445,669 459,931 459,897 344,915 21.15%
  QoQ % -0.01% 0.07% 3.17% -3.10% 0.01% 33.34% -
  Horiz. % 133.38% 133.39% 133.30% 129.21% 133.35% 133.34% 100.00%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 26.66 % 24.86 % 24.03 % 25.49 % 26.87 % 26.26 % 26.01 % 1.66%
  QoQ % 7.24% 3.45% -5.73% -5.14% 2.32% 0.96% -
  Horiz. % 102.50% 95.58% 92.39% 98.00% 103.31% 100.96% 100.00%
ROE 24.29 % 17.87 % 11.73 % 0.06 % 24.74 % 18.39 % 12.80 % 53.22%
  QoQ % 35.93% 52.34% 19,450.00% -99.76% 34.53% 43.67% -
  Horiz. % 189.77% 139.61% 91.64% 0.47% 193.28% 143.67% 100.00%
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 77.72 58.84 38.91 19.35 70.14 51.69 47.62 38.58%
  QoQ % 32.09% 51.22% 101.09% -72.41% 35.69% 8.55% -
  Horiz. % 163.21% 123.56% 81.71% 40.63% 147.29% 108.55% 100.00%
EPS 20.72 14.63 9.35 4.78 18.93 13.65 12.45 40.39%
  QoQ % 41.63% 56.47% 95.61% -74.75% 38.68% 9.64% -
  Horiz. % 166.43% 117.51% 75.10% 38.39% 152.05% 109.64% 100.00%
DPS 12.00 9.00 6.00 3.00 12.00 9.00 6.00 58.67%
  QoQ % 33.33% 50.00% 100.00% -75.00% 33.33% 50.00% -
  Horiz. % 200.00% 150.00% 100.00% 50.00% 200.00% 150.00% 100.00%
NAPS 0.8529 0.8186 0.7970 78.1600 0.7652 0.7424 0.9724 -8.36%
  QoQ % 4.19% 2.71% -98.98% 10,114.32% 3.07% -23.65% -
  Horiz. % 87.71% 84.18% 81.96% 8,037.84% 78.69% 76.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 77.64 58.79 38.85 18.72 70.06 51.62 35.67 67.87%
  QoQ % 32.06% 51.33% 107.53% -73.28% 35.72% 44.72% -
  Horiz. % 217.66% 164.82% 108.92% 52.48% 196.41% 144.72% 100.00%
EPS 20.70 14.62 9.34 4.63 18.91 13.63 9.33 70.03%
  QoQ % 41.59% 56.53% 101.73% -75.52% 38.74% 46.09% -
  Horiz. % 221.86% 156.70% 100.11% 49.62% 202.68% 146.09% 100.00%
DPS 11.99 8.99 5.99 2.90 11.99 8.99 4.49 92.36%
  QoQ % 33.37% 50.08% 106.55% -75.81% 33.37% 100.22% -
  Horiz. % 267.04% 200.22% 133.41% 64.59% 267.04% 200.22% 100.00%
NAPS 0.8521 0.8179 0.7958 75.6436 0.7643 0.7414 0.7283 11.02%
  QoQ % 4.18% 2.78% -98.95% 9,797.11% 3.09% 1.80% -
  Horiz. % 117.00% 112.30% 109.27% 10,386.33% 104.94% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.7200 1.6100 1.7000 1.7200 1.7300 1.8500 2.4400 -
P/RPS 2.21 2.74 4.37 8.89 2.47 3.58 5.12 -42.86%
  QoQ % -19.34% -37.30% -50.84% 259.92% -31.01% -30.08% -
  Horiz. % 43.16% 53.52% 85.35% 173.63% 48.24% 69.92% 100.00%
P/EPS 8.30 11.00 18.18 35.98 9.14 13.55 19.60 -43.58%
  QoQ % -24.55% -39.49% -49.47% 293.65% -32.55% -30.87% -
  Horiz. % 42.35% 56.12% 92.76% 183.57% 46.63% 69.13% 100.00%
EY 12.05 9.09 5.50 2.78 10.94 7.38 5.10 77.30%
  QoQ % 32.56% 65.27% 97.84% -74.59% 48.24% 44.71% -
  Horiz. % 236.27% 178.24% 107.84% 54.51% 214.51% 144.71% 100.00%
DY 6.98 5.59 3.53 1.74 6.94 4.86 2.46 100.30%
  QoQ % 24.87% 58.36% 102.87% -74.93% 42.80% 97.56% -
  Horiz. % 283.74% 227.24% 143.50% 70.73% 282.11% 197.56% 100.00%
P/NAPS 2.02 1.97 2.13 0.02 2.26 2.49 2.51 -13.47%
  QoQ % 2.54% -7.51% 10,550.00% -99.12% -9.24% -0.80% -
  Horiz. % 80.48% 78.49% 84.86% 0.80% 90.04% 99.20% 100.00%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 14/10/11 13/07/11 18/04/11 26/01/11 18/10/10 14/07/10 -
Price 1.8900 1.6600 1.7500 1.7800 1.7400 1.9200 2.7300 -
P/RPS 2.43 2.82 4.50 9.20 2.48 3.71 5.73 -43.52%
  QoQ % -13.83% -37.33% -51.09% 270.97% -33.15% -35.25% -
  Horiz. % 42.41% 49.21% 78.53% 160.56% 43.28% 64.75% 100.00%
P/EPS 9.12 11.35 18.72 37.24 9.19 14.07 21.93 -44.26%
  QoQ % -19.65% -39.37% -49.73% 305.22% -34.68% -35.84% -
  Horiz. % 41.59% 51.76% 85.36% 169.81% 41.91% 64.16% 100.00%
EY 10.96 8.81 5.34 2.69 10.88 7.11 4.56 79.34%
  QoQ % 24.40% 64.98% 98.51% -75.28% 53.02% 55.92% -
  Horiz. % 240.35% 193.20% 117.11% 58.99% 238.60% 155.92% 100.00%
DY 6.35 5.42 3.43 1.69 6.90 4.69 2.20 102.59%
  QoQ % 17.16% 58.02% 102.96% -75.51% 47.12% 113.18% -
  Horiz. % 288.64% 246.36% 155.91% 76.82% 313.64% 213.18% 100.00%
P/NAPS 2.22 2.03 2.20 0.02 2.27 2.59 2.81 -14.53%
  QoQ % 9.36% -7.73% 10,900.00% -99.12% -12.36% -7.83% -
  Horiz. % 79.00% 72.24% 78.29% 0.71% 80.78% 92.17% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

171  176  544  1291 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 ARMADA 0.235-0.005 
 HOMERIZ-WB 0.29-0.015 
 GPACKET 0.43+0.025 
 HSI-H6R 0.38+0.015 
 IMPIANA 0.0250.00 
 HSI-C5J 0.155-0.025 
Partners & Brokers