Highlights

[ZHULIAN] QoQ Quarter Result on 2009-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 30-Nov-2009  [#4]
Profit Trend QoQ -     3.65%    YoY -     29.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 73,468 77,920 86,327 87,210 83,426 73,554 71,085 2.22%
  QoQ % -5.71% -9.74% -1.01% 4.54% 13.42% 3.47% -
  Horiz. % 103.35% 109.62% 121.44% 122.68% 117.36% 103.47% 100.00%
PBT 23,962 20,589 31,524 31,151 29,486 19,741 22,326 4.81%
  QoQ % 16.38% -34.69% 1.20% 5.65% 49.36% -11.58% -
  Horiz. % 107.33% 92.22% 141.20% 139.53% 132.07% 88.42% 100.00%
Tax -4,249 -2,673 -6,723 -6,450 -5,664 -3,051 -5,482 -15.58%
  QoQ % -58.96% 60.24% -4.23% -13.88% -85.64% 44.35% -
  Horiz. % 77.51% 48.76% 122.64% 117.66% 103.32% 55.65% 100.00%
NP 19,713 17,916 24,801 24,701 23,822 16,690 16,844 11.02%
  QoQ % 10.03% -27.76% 0.40% 3.69% 42.73% -0.91% -
  Horiz. % 117.03% 106.36% 147.24% 146.65% 141.43% 99.09% 100.00%
NP to SH 19,834 18,013 24,929 24,670 23,801 16,690 16,844 11.48%
  QoQ % 10.11% -27.74% 1.05% 3.65% 42.61% -0.91% -
  Horiz. % 117.75% 106.94% 148.00% 146.46% 141.30% 99.09% 100.00%
Tax Rate 17.73 % 12.98 % 21.33 % 20.71 % 19.21 % 15.46 % 24.55 % -19.46%
  QoQ % 36.59% -39.15% 2.99% 7.81% 24.26% -37.03% -
  Horiz. % 72.22% 52.87% 86.88% 84.36% 78.25% 62.97% 100.00%
Total Cost 53,755 60,004 61,526 62,509 59,604 56,864 54,241 -0.60%
  QoQ % -10.41% -2.47% -1.57% 4.87% 4.82% 4.84% -
  Horiz. % 99.10% 110.62% 113.43% 115.24% 109.89% 104.84% 100.00%
Net Worth 341,641 335,552 327,628 320,157 305,722 292,178 286,140 12.51%
  QoQ % 1.81% 2.42% 2.33% 4.72% 4.64% 2.11% -
  Horiz. % 119.40% 117.27% 114.50% 111.89% 106.84% 102.11% 100.00%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 13,805 10,352 10,343 17,251 10,348 10,345 10,354 21.07%
  QoQ % 33.36% 0.08% -40.04% 66.71% 0.03% -0.10% -
  Horiz. % 133.32% 99.97% 99.89% 166.60% 99.94% 99.90% 100.00%
Div Payout % 69.61 % 57.47 % 41.49 % 69.93 % 43.48 % 61.98 % 61.48 % 8.61%
  QoQ % 21.12% 38.52% -40.67% 60.83% -29.85% 0.81% -
  Horiz. % 113.22% 93.48% 67.49% 113.74% 70.72% 100.81% 100.00%
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 341,641 335,552 327,628 320,157 305,722 292,178 286,140 12.51%
  QoQ % 1.81% 2.42% 2.33% 4.72% 4.64% 2.11% -
  Horiz. % 119.40% 117.27% 114.50% 111.89% 106.84% 102.11% 100.00%
NOSH 460,185 345,076 344,799 345,034 344,942 344,834 345,163 21.07%
  QoQ % 33.36% 0.08% -0.07% 0.03% 0.03% -0.10% -
  Horiz. % 133.32% 99.97% 99.89% 99.96% 99.94% 99.90% 100.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 26.83 % 22.99 % 28.73 % 28.32 % 28.55 % 22.69 % 23.70 % 8.60%
  QoQ % 16.70% -19.98% 1.45% -0.81% 25.83% -4.26% -
  Horiz. % 113.21% 97.00% 121.22% 119.49% 120.46% 95.74% 100.00%
ROE 5.81 % 5.37 % 7.61 % 7.71 % 7.79 % 5.71 % 5.89 % -0.91%
  QoQ % 8.19% -29.43% -1.30% -1.03% 36.43% -3.06% -
  Horiz. % 98.64% 91.17% 129.20% 130.90% 132.26% 96.94% 100.00%
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 15.96 22.58 25.04 25.28 24.19 21.33 20.59 -15.58%
  QoQ % -29.32% -9.82% -0.95% 4.51% 13.41% 3.59% -
  Horiz. % 77.51% 109.66% 121.61% 122.78% 117.48% 103.59% 100.00%
EPS 4.31 5.22 7.23 7.15 6.90 4.84 4.88 -7.93%
  QoQ % -17.43% -27.80% 1.12% 3.62% 42.56% -0.82% -
  Horiz. % 88.32% 106.97% 148.16% 146.52% 141.39% 99.18% 100.00%
DPS 3.00 3.00 3.00 5.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 166.67% 100.00% 100.00% 100.00%
NAPS 0.7424 0.9724 0.9502 0.9279 0.8863 0.8473 0.8290 -7.07%
  QoQ % -23.65% 2.34% 2.40% 4.69% 4.60% 2.21% -
  Horiz. % 89.55% 117.30% 114.62% 111.93% 106.91% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 15.97 16.94 18.77 18.96 18.14 15.99 15.45 2.23%
  QoQ % -5.73% -9.75% -1.00% 4.52% 13.45% 3.50% -
  Horiz. % 103.37% 109.64% 121.49% 122.72% 117.41% 103.50% 100.00%
EPS 4.31 3.92 5.42 5.36 5.17 3.63 3.66 11.48%
  QoQ % 9.95% -27.68% 1.12% 3.68% 42.42% -0.82% -
  Horiz. % 117.76% 107.10% 148.09% 146.45% 141.26% 99.18% 100.00%
DPS 3.00 2.25 2.25 3.75 2.25 2.25 2.25 21.08%
  QoQ % 33.33% 0.00% -40.00% 66.67% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 166.67% 100.00% 100.00% 100.00%
NAPS 0.7427 0.7295 0.7122 0.6960 0.6646 0.6352 0.6220 12.51%
  QoQ % 1.81% 2.43% 2.33% 4.72% 4.63% 2.12% -
  Horiz. % 119.41% 117.28% 114.50% 111.90% 106.85% 102.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.8500 2.4400 2.0000 1.5300 1.4600 1.2300 0.9700 -
P/RPS 11.59 10.81 7.99 6.05 6.04 5.77 4.71 81.97%
  QoQ % 7.22% 35.29% 32.07% 0.17% 4.68% 22.51% -
  Horiz. % 246.07% 229.51% 169.64% 128.45% 128.24% 122.51% 100.00%
P/EPS 42.92 46.74 27.66 21.40 21.16 25.41 19.88 66.81%
  QoQ % -8.17% 68.98% 29.25% 1.13% -16.73% 27.82% -
  Horiz. % 215.90% 235.11% 139.13% 107.65% 106.44% 127.82% 100.00%
EY 2.33 2.14 3.62 4.67 4.73 3.93 5.03 -40.05%
  QoQ % 8.88% -40.88% -22.48% -1.27% 20.36% -21.87% -
  Horiz. % 46.32% 42.54% 71.97% 92.84% 94.04% 78.13% 100.00%
DY 1.62 1.23 1.50 3.27 2.05 2.44 3.09 -34.90%
  QoQ % 31.71% -18.00% -54.13% 59.51% -15.98% -21.04% -
  Horiz. % 52.43% 39.81% 48.54% 105.83% 66.34% 78.96% 100.00%
P/NAPS 2.49 2.51 2.10 1.65 1.65 1.45 1.17 65.23%
  QoQ % -0.80% 19.52% 27.27% 0.00% 13.79% 23.93% -
  Horiz. % 212.82% 214.53% 179.49% 141.03% 141.03% 123.93% 100.00%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 18/10/10 14/07/10 14/04/10 20/01/10 14/10/09 15/07/09 15/04/09 -
Price 1.9200 2.7300 2.2900 1.8100 1.8700 1.4500 1.1000 -
P/RPS 12.03 12.09 9.15 7.16 7.73 6.80 5.34 71.60%
  QoQ % -0.50% 32.13% 27.79% -7.37% 13.68% 27.34% -
  Horiz. % 225.28% 226.40% 171.35% 134.08% 144.76% 127.34% 100.00%
P/EPS 44.55 52.30 31.67 25.31 27.10 29.96 22.54 57.30%
  QoQ % -14.82% 65.14% 25.13% -6.61% -9.55% 32.92% -
  Horiz. % 197.65% 232.03% 140.51% 112.29% 120.23% 132.92% 100.00%
EY 2.24 1.91 3.16 3.95 3.69 3.34 4.44 -36.55%
  QoQ % 17.28% -39.56% -20.00% 7.05% 10.48% -24.77% -
  Horiz. % 50.45% 43.02% 71.17% 88.96% 83.11% 75.23% 100.00%
DY 1.56 1.10 1.31 2.76 1.60 2.07 2.73 -31.07%
  QoQ % 41.82% -16.03% -52.54% 72.50% -22.71% -24.18% -
  Horiz. % 57.14% 40.29% 47.99% 101.10% 58.61% 75.82% 100.00%
P/NAPS 2.59 2.81 2.41 1.95 2.11 1.71 1.33 55.75%
  QoQ % -7.83% 16.60% 23.59% -7.58% 23.39% 28.57% -
  Horiz. % 194.74% 211.28% 181.20% 146.62% 158.65% 128.57% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers