Highlights

[ZHULIAN] QoQ Quarter Result on 2009-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 31-Aug-2009  [#3]
Profit Trend QoQ -     42.61%    YoY -     -1.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 77,920 86,327 87,210 83,426 73,554 71,085 81,788 -3.18%
  QoQ % -9.74% -1.01% 4.54% 13.42% 3.47% -13.09% -
  Horiz. % 95.27% 105.55% 106.63% 102.00% 89.93% 86.91% 100.00%
PBT 20,589 31,524 31,151 29,486 19,741 22,326 25,655 -13.65%
  QoQ % -34.69% 1.20% 5.65% 49.36% -11.58% -12.98% -
  Horiz. % 80.25% 122.88% 121.42% 114.93% 76.95% 87.02% 100.00%
Tax -2,673 -6,723 -6,450 -5,664 -3,051 -5,482 -6,553 -45.03%
  QoQ % 60.24% -4.23% -13.88% -85.64% 44.35% 16.34% -
  Horiz. % 40.79% 102.59% 98.43% 86.43% 46.56% 83.66% 100.00%
NP 17,916 24,801 24,701 23,822 16,690 16,844 19,102 -4.19%
  QoQ % -27.76% 0.40% 3.69% 42.73% -0.91% -11.82% -
  Horiz. % 93.79% 129.83% 129.31% 124.71% 87.37% 88.18% 100.00%
NP to SH 18,013 24,929 24,670 23,801 16,690 16,844 19,102 -3.84%
  QoQ % -27.74% 1.05% 3.65% 42.61% -0.91% -11.82% -
  Horiz. % 94.30% 130.50% 129.15% 124.60% 87.37% 88.18% 100.00%
Tax Rate 12.98 % 21.33 % 20.71 % 19.21 % 15.46 % 24.55 % 25.54 % -36.34%
  QoQ % -39.15% 2.99% 7.81% 24.26% -37.03% -3.88% -
  Horiz. % 50.82% 83.52% 81.09% 75.22% 60.53% 96.12% 100.00%
Total Cost 60,004 61,526 62,509 59,604 56,864 54,241 62,686 -2.88%
  QoQ % -2.47% -1.57% 4.87% 4.82% 4.84% -13.47% -
  Horiz. % 95.72% 98.15% 99.72% 95.08% 90.71% 86.53% 100.00%
Net Worth 335,552 327,628 320,157 305,722 292,178 286,140 279,323 13.02%
  QoQ % 2.42% 2.33% 4.72% 4.64% 2.11% 2.44% -
  Horiz. % 120.13% 117.29% 114.62% 109.45% 104.60% 102.44% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 10,352 10,343 17,251 10,348 10,345 10,354 10,344 0.05%
  QoQ % 0.08% -40.04% 66.71% 0.03% -0.10% 0.11% -
  Horiz. % 100.08% 100.00% 166.78% 100.04% 100.01% 100.11% 100.00%
Div Payout % 57.47 % 41.49 % 69.93 % 43.48 % 61.98 % 61.48 % 54.15 % 4.05%
  QoQ % 38.52% -40.67% 60.83% -29.85% 0.81% 13.54% -
  Horiz. % 106.13% 76.62% 129.14% 80.30% 114.46% 113.54% 100.00%
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 335,552 327,628 320,157 305,722 292,178 286,140 279,323 13.02%
  QoQ % 2.42% 2.33% 4.72% 4.64% 2.11% 2.44% -
  Horiz. % 120.13% 117.29% 114.62% 109.45% 104.60% 102.44% 100.00%
NOSH 345,076 344,799 345,034 344,942 344,834 345,163 344,801 0.05%
  QoQ % 0.08% -0.07% 0.03% 0.03% -0.10% 0.11% -
  Horiz. % 100.08% 100.00% 100.07% 100.04% 100.01% 100.11% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 22.99 % 28.73 % 28.32 % 28.55 % 22.69 % 23.70 % 23.36 % -1.06%
  QoQ % -19.98% 1.45% -0.81% 25.83% -4.26% 1.46% -
  Horiz. % 98.42% 122.99% 121.23% 122.22% 97.13% 101.46% 100.00%
ROE 5.37 % 7.61 % 7.71 % 7.79 % 5.71 % 5.89 % 6.84 % -14.91%
  QoQ % -29.43% -1.30% -1.03% 36.43% -3.06% -13.89% -
  Horiz. % 78.51% 111.26% 112.72% 113.89% 83.48% 86.11% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 22.58 25.04 25.28 24.19 21.33 20.59 23.72 -3.23%
  QoQ % -9.82% -0.95% 4.51% 13.41% 3.59% -13.20% -
  Horiz. % 95.19% 105.56% 106.58% 101.98% 89.92% 86.80% 100.00%
EPS 5.22 7.23 7.15 6.90 4.84 4.88 5.54 -3.89%
  QoQ % -27.80% 1.12% 3.62% 42.56% -0.82% -11.91% -
  Horiz. % 94.22% 130.51% 129.06% 124.55% 87.36% 88.09% 100.00%
DPS 3.00 3.00 5.00 3.00 3.00 3.00 3.00 -
  QoQ % 0.00% -40.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 166.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9724 0.9502 0.9279 0.8863 0.8473 0.8290 0.8101 12.96%
  QoQ % 2.34% 2.40% 4.69% 4.60% 2.21% 2.33% -
  Horiz. % 120.03% 117.29% 114.54% 109.41% 104.59% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 16.94 18.77 18.96 18.14 15.99 15.45 17.78 -3.18%
  QoQ % -9.75% -1.00% 4.52% 13.45% 3.50% -13.10% -
  Horiz. % 95.28% 105.57% 106.64% 102.02% 89.93% 86.90% 100.00%
EPS 3.92 5.42 5.36 5.17 3.63 3.66 4.15 -3.73%
  QoQ % -27.68% 1.12% 3.68% 42.42% -0.82% -11.81% -
  Horiz. % 94.46% 130.60% 129.16% 124.58% 87.47% 88.19% 100.00%
DPS 2.25 2.25 3.75 2.25 2.25 2.25 2.25 -
  QoQ % 0.00% -40.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 166.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7295 0.7122 0.6960 0.6646 0.6352 0.6220 0.6072 13.03%
  QoQ % 2.43% 2.33% 4.72% 4.63% 2.12% 2.44% -
  Horiz. % 120.14% 117.29% 114.62% 109.45% 104.61% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 2.4400 2.0000 1.5300 1.4600 1.2300 0.9700 0.9200 -
P/RPS 10.81 7.99 6.05 6.04 5.77 4.71 3.88 98.12%
  QoQ % 35.29% 32.07% 0.17% 4.68% 22.51% 21.39% -
  Horiz. % 278.61% 205.93% 155.93% 155.67% 148.71% 121.39% 100.00%
P/EPS 46.74 27.66 21.40 21.16 25.41 19.88 16.61 99.44%
  QoQ % 68.98% 29.25% 1.13% -16.73% 27.82% 19.69% -
  Horiz. % 281.40% 166.53% 128.84% 127.39% 152.98% 119.69% 100.00%
EY 2.14 3.62 4.67 4.73 3.93 5.03 6.02 -49.85%
  QoQ % -40.88% -22.48% -1.27% 20.36% -21.87% -16.45% -
  Horiz. % 35.55% 60.13% 77.57% 78.57% 65.28% 83.55% 100.00%
DY 1.23 1.50 3.27 2.05 2.44 3.09 3.26 -47.82%
  QoQ % -18.00% -54.13% 59.51% -15.98% -21.04% -5.21% -
  Horiz. % 37.73% 46.01% 100.31% 62.88% 74.85% 94.79% 100.00%
P/NAPS 2.51 2.10 1.65 1.65 1.45 1.17 1.14 69.33%
  QoQ % 19.52% 27.27% 0.00% 13.79% 23.93% 2.63% -
  Horiz. % 220.18% 184.21% 144.74% 144.74% 127.19% 102.63% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 14/07/10 14/04/10 20/01/10 14/10/09 15/07/09 15/04/09 21/01/09 -
Price 2.7300 2.2900 1.8100 1.8700 1.4500 1.1000 0.9400 -
P/RPS 12.09 9.15 7.16 7.73 6.80 5.34 3.96 110.60%
  QoQ % 32.13% 27.79% -7.37% 13.68% 27.34% 34.85% -
  Horiz. % 305.30% 231.06% 180.81% 195.20% 171.72% 134.85% 100.00%
P/EPS 52.30 31.67 25.31 27.10 29.96 22.54 16.97 111.92%
  QoQ % 65.14% 25.13% -6.61% -9.55% 32.92% 32.82% -
  Horiz. % 308.19% 186.62% 149.15% 159.69% 176.55% 132.82% 100.00%
EY 1.91 3.16 3.95 3.69 3.34 4.44 5.89 -52.83%
  QoQ % -39.56% -20.00% 7.05% 10.48% -24.77% -24.62% -
  Horiz. % 32.43% 53.65% 67.06% 62.65% 56.71% 75.38% 100.00%
DY 1.10 1.31 2.76 1.60 2.07 2.73 3.19 -50.86%
  QoQ % -16.03% -52.54% 72.50% -22.71% -24.18% -14.42% -
  Horiz. % 34.48% 41.07% 86.52% 50.16% 64.89% 85.58% 100.00%
P/NAPS 2.81 2.41 1.95 2.11 1.71 1.33 1.16 80.47%
  QoQ % 16.60% 23.59% -7.58% 23.39% 28.57% 14.66% -
  Horiz. % 242.24% 207.76% 168.10% 181.90% 147.41% 114.66% 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.
 


 

1905 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers