Highlights

[ZHULIAN] QoQ Cumulative Quarter Result on 2011-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 13-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     101.80%    YoY -     0.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 111,880 357,542 270,705 178,910 86,223 322,611 237,715 -39.52%
  QoQ % -68.71% 32.08% 51.31% 107.50% -73.27% 35.71% -
  Horiz. % 47.06% 150.41% 113.88% 75.26% 36.27% 135.71% 100.00%
PBT 34,586 115,072 80,906 51,138 27,476 105,897 76,075 -40.90%
  QoQ % -69.94% 42.23% 58.21% 86.12% -74.05% 39.20% -
  Horiz. % 45.46% 151.26% 106.35% 67.22% 36.12% 139.20% 100.00%
Tax -6,191 -19,752 -13,596 -8,149 -5,499 -19,225 -13,645 -40.98%
  QoQ % 68.66% -45.28% -66.84% -48.19% 71.40% -40.89% -
  Horiz. % 45.37% 144.76% 99.64% 59.72% 40.30% 140.89% 100.00%
NP 28,395 95,320 67,310 42,989 21,977 86,672 62,430 -40.89%
  QoQ % -70.21% 41.61% 56.57% 95.61% -74.64% 38.83% -
  Horiz. % 45.48% 152.68% 107.82% 68.86% 35.20% 138.83% 100.00%
NP to SH 28,395 95,320 67,310 42,989 21,303 87,065 62,776 -41.10%
  QoQ % -70.21% 41.61% 56.57% 101.80% -75.53% 38.69% -
  Horiz. % 45.23% 151.84% 107.22% 68.48% 33.93% 138.69% 100.00%
Tax Rate 17.90 % 17.16 % 16.80 % 15.94 % 20.01 % 18.15 % 17.94 % -0.15%
  QoQ % 4.31% 2.14% 5.40% -20.34% 10.25% 1.17% -
  Horiz. % 99.78% 95.65% 93.65% 88.85% 111.54% 101.17% 100.00%
Total Cost 83,485 262,222 203,395 135,921 64,246 235,939 175,285 -39.04%
  QoQ % -68.16% 28.92% 49.64% 111.56% -72.77% 34.60% -
  Horiz. % 47.63% 149.60% 116.04% 77.54% 36.65% 134.60% 100.00%
Net Worth 406,596 392,366 376,623 366,440 34,833,524 351,939 341,427 12.36%
  QoQ % 3.63% 4.18% 2.78% -98.95% 9,797.59% 3.08% -
  Horiz. % 119.09% 114.92% 110.31% 107.33% 10,202.31% 103.08% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 13,806 55,204 41,407 27,586 13,370 55,191 41,390 -51.94%
  QoQ % -74.99% 33.32% 50.10% 106.33% -75.78% 33.34% -
  Horiz. % 33.36% 133.37% 100.04% 66.65% 32.30% 133.34% 100.00%
Div Payout % 48.62 % 57.92 % 61.52 % 64.17 % 62.76 % 63.39 % 65.93 % -18.39%
  QoQ % -16.06% -5.85% -4.13% 2.25% -0.99% -3.85% -
  Horiz. % 73.74% 87.85% 93.31% 97.33% 95.19% 96.15% 100.00%
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 406,596 392,366 376,623 366,440 34,833,524 351,939 341,427 12.36%
  QoQ % 3.63% 4.18% 2.78% -98.95% 9,797.59% 3.08% -
  Horiz. % 119.09% 114.92% 110.31% 107.33% 10,202.31% 103.08% 100.00%
NOSH 460,210 460,038 460,082 459,775 445,669 459,931 459,897 0.05%
  QoQ % 0.04% -0.01% 0.07% 3.17% -3.10% 0.01% -
  Horiz. % 100.07% 100.03% 100.04% 99.97% 96.91% 100.01% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 25.38 % 26.66 % 24.86 % 24.03 % 25.49 % 26.87 % 26.26 % -2.25%
  QoQ % -4.80% 7.24% 3.45% -5.73% -5.14% 2.32% -
  Horiz. % 96.65% 101.52% 94.67% 91.51% 97.07% 102.32% 100.00%
ROE 6.98 % 24.29 % 17.87 % 11.73 % 0.06 % 24.74 % 18.39 % -47.61%
  QoQ % -71.26% 35.93% 52.34% 19,450.00% -99.76% 34.53% -
  Horiz. % 37.96% 132.08% 97.17% 63.78% 0.33% 134.53% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 24.31 77.72 58.84 38.91 19.35 70.14 51.69 -39.55%
  QoQ % -68.72% 32.09% 51.22% 101.09% -72.41% 35.69% -
  Horiz. % 47.03% 150.36% 113.83% 75.28% 37.43% 135.69% 100.00%
EPS 6.17 20.72 14.63 9.35 4.78 18.93 13.65 -41.13%
  QoQ % -70.22% 41.63% 56.47% 95.61% -74.75% 38.68% -
  Horiz. % 45.20% 151.79% 107.18% 68.50% 35.02% 138.68% 100.00%
DPS 3.00 12.00 9.00 6.00 3.00 12.00 9.00 -51.96%
  QoQ % -75.00% 33.33% 50.00% 100.00% -75.00% 33.33% -
  Horiz. % 33.33% 133.33% 100.00% 66.67% 33.33% 133.33% 100.00%
NAPS 0.8835 0.8529 0.8186 0.7970 78.1600 0.7652 0.7424 12.31%
  QoQ % 3.59% 4.19% 2.71% -98.98% 10,114.32% 3.07% -
  Horiz. % 119.01% 114.88% 110.26% 107.35% 10,528.02% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 24.30 77.64 58.79 38.85 18.72 70.06 51.62 -39.51%
  QoQ % -68.70% 32.06% 51.33% 107.53% -73.28% 35.72% -
  Horiz. % 47.07% 150.41% 113.89% 75.26% 36.27% 135.72% 100.00%
EPS 6.17 20.70 14.62 9.34 4.63 18.91 13.63 -41.07%
  QoQ % -70.19% 41.59% 56.53% 101.73% -75.52% 38.74% -
  Horiz. % 45.27% 151.87% 107.26% 68.53% 33.97% 138.74% 100.00%
DPS 3.00 11.99 8.99 5.99 2.90 11.99 8.99 -51.92%
  QoQ % -74.98% 33.37% 50.08% 106.55% -75.81% 33.37% -
  Horiz. % 33.37% 133.37% 100.00% 66.63% 32.26% 133.37% 100.00%
NAPS 0.8830 0.8521 0.8179 0.7958 75.6436 0.7643 0.7414 12.37%
  QoQ % 3.63% 4.18% 2.78% -98.95% 9,797.11% 3.09% -
  Horiz. % 119.10% 114.93% 110.32% 107.34% 10,202.81% 103.09% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.8900 1.7200 1.6100 1.7000 1.7200 1.7300 1.8500 -
P/RPS 7.77 2.21 2.74 4.37 8.89 2.47 3.58 67.71%
  QoQ % 251.58% -19.34% -37.30% -50.84% 259.92% -31.01% -
  Horiz. % 217.04% 61.73% 76.54% 122.07% 248.32% 68.99% 100.00%
P/EPS 30.63 8.30 11.00 18.18 35.98 9.14 13.55 72.33%
  QoQ % 269.04% -24.55% -39.49% -49.47% 293.65% -32.55% -
  Horiz. % 226.05% 61.25% 81.18% 134.17% 265.54% 67.45% 100.00%
EY 3.26 12.05 9.09 5.50 2.78 10.94 7.38 -42.03%
  QoQ % -72.95% 32.56% 65.27% 97.84% -74.59% 48.24% -
  Horiz. % 44.17% 163.28% 123.17% 74.53% 37.67% 148.24% 100.00%
DY 1.59 6.98 5.59 3.53 1.74 6.94 4.86 -52.55%
  QoQ % -77.22% 24.87% 58.36% 102.87% -74.93% 42.80% -
  Horiz. % 32.72% 143.62% 115.02% 72.63% 35.80% 142.80% 100.00%
P/NAPS 2.14 2.02 1.97 2.13 0.02 2.26 2.49 -9.61%
  QoQ % 5.94% 2.54% -7.51% 10,550.00% -99.12% -9.24% -
  Horiz. % 85.94% 81.12% 79.12% 85.54% 0.80% 90.76% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 12/04/12 19/01/12 14/10/11 13/07/11 18/04/11 26/01/11 18/10/10 -
Price 1.9000 1.8900 1.6600 1.7500 1.7800 1.7400 1.9200 -
P/RPS 7.82 2.43 2.82 4.50 9.20 2.48 3.71 64.47%
  QoQ % 221.81% -13.83% -37.33% -51.09% 270.97% -33.15% -
  Horiz. % 210.78% 65.50% 76.01% 121.29% 247.98% 66.85% 100.00%
P/EPS 30.79 9.12 11.35 18.72 37.24 9.19 14.07 68.64%
  QoQ % 237.61% -19.65% -39.37% -49.73% 305.22% -34.68% -
  Horiz. % 218.83% 64.82% 80.67% 133.05% 264.68% 65.32% 100.00%
EY 3.25 10.96 8.81 5.34 2.69 10.88 7.11 -40.69%
  QoQ % -70.35% 24.40% 64.98% 98.51% -75.28% 53.02% -
  Horiz. % 45.71% 154.15% 123.91% 75.11% 37.83% 153.02% 100.00%
DY 1.58 6.35 5.42 3.43 1.69 6.90 4.69 -51.62%
  QoQ % -75.12% 17.16% 58.02% 102.96% -75.51% 47.12% -
  Horiz. % 33.69% 135.39% 115.57% 73.13% 36.03% 147.12% 100.00%
P/NAPS 2.15 2.22 2.03 2.20 0.02 2.27 2.59 -11.68%
  QoQ % -3.15% 9.36% -7.73% 10,900.00% -99.12% -12.36% -
  Horiz. % 83.01% 85.71% 78.38% 84.94% 0.77% 87.64% 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.
 


 

193  278  571  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.375-0.015 
 HSI-H6R 0.385+0.02 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.31+0.015 
 HOMERIZ-WB 0.28-0.025 
 VELESTO-WA 0.13-0.015 
Partners & Brokers