Highlights

[ZHULIAN] QoQ Quarter Result on 2010-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 28-Feb-2010  [#1]
Profit Trend QoQ -     1.05%    YoY -     48.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 84,896 73,468 77,920 86,327 87,210 83,426 73,554 10.02%
  QoQ % 15.56% -5.71% -9.74% -1.01% 4.54% 13.42% -
  Horiz. % 115.42% 99.88% 105.94% 117.37% 118.57% 113.42% 100.00%
PBT 29,822 23,962 20,589 31,524 31,151 29,486 19,741 31.62%
  QoQ % 24.46% 16.38% -34.69% 1.20% 5.65% 49.36% -
  Horiz. % 151.07% 121.38% 104.30% 159.69% 157.80% 149.36% 100.00%
Tax -5,580 -4,249 -2,673 -6,723 -6,450 -5,664 -3,051 49.50%
  QoQ % -31.33% -58.96% 60.24% -4.23% -13.88% -85.64% -
  Horiz. % 182.89% 139.27% 87.61% 220.35% 211.41% 185.64% 100.00%
NP 24,242 19,713 17,916 24,801 24,701 23,822 16,690 28.23%
  QoQ % 22.97% 10.03% -27.76% 0.40% 3.69% 42.73% -
  Horiz. % 145.25% 118.11% 107.35% 148.60% 148.00% 142.73% 100.00%
NP to SH 24,289 19,834 18,013 24,929 24,670 23,801 16,690 28.39%
  QoQ % 22.46% 10.11% -27.74% 1.05% 3.65% 42.61% -
  Horiz. % 145.53% 118.84% 107.93% 149.36% 147.81% 142.61% 100.00%
Tax Rate 18.71 % 17.73 % 12.98 % 21.33 % 20.71 % 19.21 % 15.46 % 13.55%
  QoQ % 5.53% 36.59% -39.15% 2.99% 7.81% 24.26% -
  Horiz. % 121.02% 114.68% 83.96% 137.97% 133.96% 124.26% 100.00%
Total Cost 60,654 53,755 60,004 61,526 62,509 59,604 56,864 4.39%
  QoQ % 12.83% -10.41% -2.47% -1.57% 4.87% 4.82% -
  Horiz. % 106.67% 94.53% 105.52% 108.20% 109.93% 104.82% 100.00%
Net Worth 352,006 341,641 335,552 327,628 320,157 305,722 292,178 13.21%
  QoQ % 3.03% 1.81% 2.42% 2.33% 4.72% 4.64% -
  Horiz. % 120.48% 116.93% 114.85% 112.13% 109.58% 104.64% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 13,800 13,805 10,352 10,343 17,251 10,348 10,345 21.16%
  QoQ % -0.04% 33.36% 0.08% -40.04% 66.71% 0.03% -
  Horiz. % 133.40% 133.45% 100.07% 99.99% 166.76% 100.03% 100.00%
Div Payout % 56.82 % 69.61 % 57.47 % 41.49 % 69.93 % 43.48 % 61.98 % -5.63%
  QoQ % -18.37% 21.12% 38.52% -40.67% 60.83% -29.85% -
  Horiz. % 91.67% 112.31% 92.72% 66.94% 112.83% 70.15% 100.00%
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 352,006 341,641 335,552 327,628 320,157 305,722 292,178 13.21%
  QoQ % 3.03% 1.81% 2.42% 2.33% 4.72% 4.64% -
  Horiz. % 120.48% 116.93% 114.85% 112.13% 109.58% 104.64% 100.00%
NOSH 460,018 460,185 345,076 344,799 345,034 344,942 344,834 21.16%
  QoQ % -0.04% 33.36% 0.08% -0.07% 0.03% 0.03% -
  Horiz. % 133.40% 133.45% 100.07% 99.99% 100.06% 100.03% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 28.55 % 26.83 % 22.99 % 28.73 % 28.32 % 28.55 % 22.69 % 16.53%
  QoQ % 6.41% 16.70% -19.98% 1.45% -0.81% 25.83% -
  Horiz. % 125.83% 118.25% 101.32% 126.62% 124.81% 125.83% 100.00%
ROE 6.90 % 5.81 % 5.37 % 7.61 % 7.71 % 7.79 % 5.71 % 13.44%
  QoQ % 18.76% 8.19% -29.43% -1.30% -1.03% 36.43% -
  Horiz. % 120.84% 101.75% 94.05% 133.27% 135.03% 136.43% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 18.45 15.96 22.58 25.04 25.28 24.19 21.33 -9.21%
  QoQ % 15.60% -29.32% -9.82% -0.95% 4.51% 13.41% -
  Horiz. % 86.50% 74.82% 105.86% 117.39% 118.52% 113.41% 100.00%
EPS 5.28 4.31 5.22 7.23 7.15 6.90 4.84 5.97%
  QoQ % 22.51% -17.43% -27.80% 1.12% 3.62% 42.56% -
  Horiz. % 109.09% 89.05% 107.85% 149.38% 147.73% 142.56% 100.00%
DPS 3.00 3.00 3.00 3.00 5.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% -40.00% 66.67% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 166.67% 100.00% 100.00%
NAPS 0.7652 0.7424 0.9724 0.9502 0.9279 0.8863 0.8473 -6.56%
  QoQ % 3.07% -23.65% 2.34% 2.40% 4.69% 4.60% -
  Horiz. % 90.31% 87.62% 114.76% 112.14% 109.51% 104.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 18.46 15.97 16.94 18.77 18.96 18.14 15.99 10.04%
  QoQ % 15.59% -5.73% -9.75% -1.00% 4.52% 13.45% -
  Horiz. % 115.45% 99.87% 105.94% 117.39% 118.57% 113.45% 100.00%
EPS 5.28 4.31 3.92 5.42 5.36 5.17 3.63 28.35%
  QoQ % 22.51% 9.95% -27.68% 1.12% 3.68% 42.42% -
  Horiz. % 145.45% 118.73% 107.99% 149.31% 147.66% 142.42% 100.00%
DPS 3.00 3.00 2.25 2.25 3.75 2.25 2.25 21.12%
  QoQ % 0.00% 33.33% 0.00% -40.00% 66.67% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 166.67% 100.00% 100.00%
NAPS 0.7652 0.7427 0.7295 0.7122 0.6960 0.6646 0.6352 13.20%
  QoQ % 3.03% 1.81% 2.43% 2.33% 4.72% 4.63% -
  Horiz. % 120.47% 116.92% 114.85% 112.12% 109.57% 104.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.7300 1.8500 2.4400 2.0000 1.5300 1.4600 1.2300 -
P/RPS 9.37 11.59 10.81 7.99 6.05 6.04 5.77 38.12%
  QoQ % -19.15% 7.22% 35.29% 32.07% 0.17% 4.68% -
  Horiz. % 162.39% 200.87% 187.35% 138.47% 104.85% 104.68% 100.00%
P/EPS 32.77 42.92 46.74 27.66 21.40 21.16 25.41 18.46%
  QoQ % -23.65% -8.17% 68.98% 29.25% 1.13% -16.73% -
  Horiz. % 128.96% 168.91% 183.94% 108.85% 84.22% 83.27% 100.00%
EY 3.05 2.33 2.14 3.62 4.67 4.73 3.93 -15.54%
  QoQ % 30.90% 8.88% -40.88% -22.48% -1.27% 20.36% -
  Horiz. % 77.61% 59.29% 54.45% 92.11% 118.83% 120.36% 100.00%
DY 1.73 1.62 1.23 1.50 3.27 2.05 2.44 -20.47%
  QoQ % 6.79% 31.71% -18.00% -54.13% 59.51% -15.98% -
  Horiz. % 70.90% 66.39% 50.41% 61.48% 134.02% 84.02% 100.00%
P/NAPS 2.26 2.49 2.51 2.10 1.65 1.65 1.45 34.39%
  QoQ % -9.24% -0.80% 19.52% 27.27% 0.00% 13.79% -
  Horiz. % 155.86% 171.72% 173.10% 144.83% 113.79% 113.79% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 18/10/10 14/07/10 14/04/10 20/01/10 14/10/09 15/07/09 -
Price 1.7400 1.9200 2.7300 2.2900 1.8100 1.8700 1.4500 -
P/RPS 9.43 12.03 12.09 9.15 7.16 7.73 6.80 24.33%
  QoQ % -21.61% -0.50% 32.13% 27.79% -7.37% 13.68% -
  Horiz. % 138.68% 176.91% 177.79% 134.56% 105.29% 113.68% 100.00%
P/EPS 32.95 44.55 52.30 31.67 25.31 27.10 29.96 6.54%
  QoQ % -26.04% -14.82% 65.14% 25.13% -6.61% -9.55% -
  Horiz. % 109.98% 148.70% 174.57% 105.71% 84.48% 90.45% 100.00%
EY 3.03 2.24 1.91 3.16 3.95 3.69 3.34 -6.28%
  QoQ % 35.27% 17.28% -39.56% -20.00% 7.05% 10.48% -
  Horiz. % 90.72% 67.07% 57.19% 94.61% 118.26% 110.48% 100.00%
DY 1.72 1.56 1.10 1.31 2.76 1.60 2.07 -11.61%
  QoQ % 10.26% 41.82% -16.03% -52.54% 72.50% -22.71% -
  Horiz. % 83.09% 75.36% 53.14% 63.29% 133.33% 77.29% 100.00%
P/NAPS 2.27 2.59 2.81 2.41 1.95 2.11 1.71 20.77%
  QoQ % -12.36% -7.83% 16.60% 23.59% -7.58% 23.39% -
  Horiz. % 132.75% 151.46% 164.33% 140.94% 114.04% 123.39% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers