Highlights

[ZHULIAN] QoQ Quarter Result on 2010-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 26-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 30-Nov-2010  [#4]
Profit Trend QoQ -     22.46%    YoY -     -1.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 91,795 92,687 86,223 84,896 73,468 77,920 86,327 4.17%
  QoQ % -0.96% 7.50% 1.56% 15.56% -5.71% -9.74% -
  Horiz. % 106.33% 107.37% 99.88% 98.34% 85.10% 90.26% 100.00%
PBT 29,768 23,662 27,476 29,822 23,962 20,589 31,524 -3.74%
  QoQ % 25.81% -13.88% -7.87% 24.46% 16.38% -34.69% -
  Horiz. % 94.43% 75.06% 87.16% 94.60% 76.01% 65.31% 100.00%
Tax -5,447 -2,650 -5,499 -5,580 -4,249 -2,673 -6,723 -13.06%
  QoQ % -105.55% 51.81% 1.45% -31.33% -58.96% 60.24% -
  Horiz. % 81.02% 39.42% 81.79% 83.00% 63.20% 39.76% 100.00%
NP 24,321 21,012 21,977 24,242 19,713 17,916 24,801 -1.29%
  QoQ % 15.75% -4.39% -9.34% 22.97% 10.03% -27.76% -
  Horiz. % 98.06% 84.72% 88.61% 97.75% 79.48% 72.24% 100.00%
NP to SH 24,321 21,012 21,303 24,289 19,834 18,013 24,929 -1.63%
  QoQ % 15.75% -1.37% -12.29% 22.46% 10.11% -27.74% -
  Horiz. % 97.56% 84.29% 85.45% 97.43% 79.56% 72.26% 100.00%
Tax Rate 18.30 % 11.20 % 20.01 % 18.71 % 17.73 % 12.98 % 21.33 % -9.68%
  QoQ % 63.39% -44.03% 6.95% 5.53% 36.59% -39.15% -
  Horiz. % 85.79% 52.51% 93.81% 87.72% 83.12% 60.85% 100.00%
Total Cost 67,474 71,675 64,246 60,654 53,755 60,004 61,526 6.33%
  QoQ % -5.86% 11.56% 5.92% 12.83% -10.41% -2.47% -
  Horiz. % 109.67% 116.50% 104.42% 98.58% 87.37% 97.53% 100.00%
Net Worth 376,354 366,445 34,833,524 352,006 341,641 335,552 327,628 9.66%
  QoQ % 2.70% -98.95% 9,795.71% 3.03% 1.81% 2.42% -
  Horiz. % 114.87% 111.85% 10,632.02% 107.44% 104.28% 102.42% 100.00%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 13,792 13,793 13,370 13,800 13,805 10,352 10,343 21.08%
  QoQ % -0.01% 3.17% -3.12% -0.04% 33.36% 0.08% -
  Horiz. % 133.34% 133.35% 129.25% 133.42% 133.46% 100.08% 100.00%
Div Payout % 56.71 % 65.65 % 62.76 % 56.82 % 69.61 % 57.47 % 41.49 % 23.09%
  QoQ % -13.62% 4.60% 10.45% -18.37% 21.12% 38.52% -
  Horiz. % 136.68% 158.23% 151.27% 136.95% 167.78% 138.52% 100.00%
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 376,354 366,445 34,833,524 352,006 341,641 335,552 327,628 9.66%
  QoQ % 2.70% -98.95% 9,795.71% 3.03% 1.81% 2.42% -
  Horiz. % 114.87% 111.85% 10,632.02% 107.44% 104.28% 102.42% 100.00%
NOSH 459,754 459,781 445,669 460,018 460,185 345,076 344,799 21.08%
  QoQ % -0.01% 3.17% -3.12% -0.04% 33.36% 0.08% -
  Horiz. % 133.34% 133.35% 129.25% 133.42% 133.46% 100.08% 100.00%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 26.49 % 22.67 % 25.49 % 28.55 % 26.83 % 22.99 % 28.73 % -5.25%
  QoQ % 16.85% -11.06% -10.72% 6.41% 16.70% -19.98% -
  Horiz. % 92.20% 78.91% 88.72% 99.37% 93.39% 80.02% 100.00%
ROE 6.46 % 5.73 % 0.06 % 6.90 % 5.81 % 5.37 % 7.61 % -10.32%
  QoQ % 12.74% 9,450.00% -99.13% 18.76% 8.19% -29.43% -
  Horiz. % 84.89% 75.30% 0.79% 90.67% 76.35% 70.57% 100.00%
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 19.97 20.16 19.35 18.45 15.96 22.58 25.04 -13.97%
  QoQ % -0.94% 4.19% 4.88% 15.60% -29.32% -9.82% -
  Horiz. % 79.75% 80.51% 77.28% 73.68% 63.74% 90.18% 100.00%
EPS 5.29 4.57 4.78 5.28 4.31 5.22 7.23 -18.76%
  QoQ % 15.75% -4.39% -9.47% 22.51% -17.43% -27.80% -
  Horiz. % 73.17% 63.21% 66.11% 73.03% 59.61% 72.20% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8186 0.7970 78.1600 0.7652 0.7424 0.9724 0.9502 -9.44%
  QoQ % 2.71% -98.98% 10,114.32% 3.07% -23.65% 2.34% -
  Horiz. % 86.15% 83.88% 8,225.64% 80.53% 78.13% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 19.96 20.15 18.74 18.46 15.97 16.94 18.77 4.17%
  QoQ % -0.94% 7.52% 1.52% 15.59% -5.73% -9.75% -
  Horiz. % 106.34% 107.35% 99.84% 98.35% 85.08% 90.25% 100.00%
EPS 5.29 4.57 4.63 5.28 4.31 3.92 5.42 -1.60%
  QoQ % 15.75% -1.30% -12.31% 22.51% 9.95% -27.68% -
  Horiz. % 97.60% 84.32% 85.42% 97.42% 79.52% 72.32% 100.00%
DPS 3.00 3.00 2.91 3.00 3.00 2.25 2.25 21.08%
  QoQ % 0.00% 3.09% -3.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 129.33% 133.33% 133.33% 100.00% 100.00%
NAPS 0.8182 0.7966 75.7251 0.7652 0.7427 0.7295 0.7122 9.66%
  QoQ % 2.71% -98.95% 9,796.12% 3.03% 1.81% 2.43% -
  Horiz. % 114.88% 111.85% 10,632.56% 107.44% 104.28% 102.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.6100 1.7000 1.7200 1.7300 1.8500 2.4400 2.0000 -
P/RPS 8.06 8.43 8.89 9.37 11.59 10.81 7.99 0.58%
  QoQ % -4.39% -5.17% -5.12% -19.15% 7.22% 35.29% -
  Horiz. % 100.88% 105.51% 111.26% 117.27% 145.06% 135.29% 100.00%
P/EPS 30.43 37.20 35.98 32.77 42.92 46.74 27.66 6.55%
  QoQ % -18.20% 3.39% 9.80% -23.65% -8.17% 68.98% -
  Horiz. % 110.01% 134.49% 130.08% 118.47% 155.17% 168.98% 100.00%
EY 3.29 2.69 2.78 3.05 2.33 2.14 3.62 -6.16%
  QoQ % 22.30% -3.24% -8.85% 30.90% 8.88% -40.88% -
  Horiz. % 90.88% 74.31% 76.80% 84.25% 64.36% 59.12% 100.00%
DY 1.86 1.76 1.74 1.73 1.62 1.23 1.50 15.37%
  QoQ % 5.68% 1.15% 0.58% 6.79% 31.71% -18.00% -
  Horiz. % 124.00% 117.33% 116.00% 115.33% 108.00% 82.00% 100.00%
P/NAPS 1.97 2.13 0.02 2.26 2.49 2.51 2.10 -4.16%
  QoQ % -7.51% 10,550.00% -99.12% -9.24% -0.80% 19.52% -
  Horiz. % 93.81% 101.43% 0.95% 107.62% 118.57% 119.52% 100.00%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 14/10/11 13/07/11 18/04/11 26/01/11 18/10/10 14/07/10 14/04/10 -
Price 1.6600 1.7500 1.7800 1.7400 1.9200 2.7300 2.2900 -
P/RPS 8.31 8.68 9.20 9.43 12.03 12.09 9.15 -6.20%
  QoQ % -4.26% -5.65% -2.44% -21.61% -0.50% 32.13% -
  Horiz. % 90.82% 94.86% 100.55% 103.06% 131.48% 132.13% 100.00%
P/EPS 31.38 38.29 37.24 32.95 44.55 52.30 31.67 -0.61%
  QoQ % -18.05% 2.82% 13.02% -26.04% -14.82% 65.14% -
  Horiz. % 99.08% 120.90% 117.59% 104.04% 140.67% 165.14% 100.00%
EY 3.19 2.61 2.69 3.03 2.24 1.91 3.16 0.63%
  QoQ % 22.22% -2.97% -11.22% 35.27% 17.28% -39.56% -
  Horiz. % 100.95% 82.59% 85.13% 95.89% 70.89% 60.44% 100.00%
DY 1.81 1.71 1.69 1.72 1.56 1.10 1.31 23.98%
  QoQ % 5.85% 1.18% -1.74% 10.26% 41.82% -16.03% -
  Horiz. % 138.17% 130.53% 129.01% 131.30% 119.08% 83.97% 100.00%
P/NAPS 2.03 2.20 0.02 2.27 2.59 2.81 2.41 -10.78%
  QoQ % -7.73% 10,900.00% -99.12% -12.36% -7.83% 16.60% -
  Horiz. % 84.23% 91.29% 0.83% 94.19% 107.47% 116.60% 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.
 


 

1992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.240.00 
 UCREST 0.1150.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.540.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.2150.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. Report: Najib claims signed SD to back new government but with condition save malaysia!!!
Partners & Brokers