Highlights

[ZHULIAN] QoQ Quarter Result on 2009-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 15-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 31-May-2009  [#2]
Profit Trend QoQ -     -0.91%    YoY -     3.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 86,327 87,210 83,426 73,554 71,085 81,788 88,495 -1.64%
  QoQ % -1.01% 4.54% 13.42% 3.47% -13.09% -7.58% -
  Horiz. % 97.55% 98.55% 94.27% 83.12% 80.33% 92.42% 100.00%
PBT 31,524 31,151 29,486 19,741 22,326 25,655 30,688 1.81%
  QoQ % 1.20% 5.65% 49.36% -11.58% -12.98% -16.40% -
  Horiz. % 102.72% 101.51% 96.08% 64.33% 72.75% 83.60% 100.00%
Tax -6,723 -6,450 -5,664 -3,051 -5,482 -6,553 -6,585 1.40%
  QoQ % -4.23% -13.88% -85.64% 44.35% 16.34% 0.49% -
  Horiz. % 102.10% 97.95% 86.01% 46.33% 83.25% 99.51% 100.00%
NP 24,801 24,701 23,822 16,690 16,844 19,102 24,103 1.93%
  QoQ % 0.40% 3.69% 42.73% -0.91% -11.82% -20.75% -
  Horiz. % 102.90% 102.48% 98.83% 69.24% 69.88% 79.25% 100.00%
NP to SH 24,929 24,670 23,801 16,690 16,844 19,102 24,103 2.28%
  QoQ % 1.05% 3.65% 42.61% -0.91% -11.82% -20.75% -
  Horiz. % 103.43% 102.35% 98.75% 69.24% 69.88% 79.25% 100.00%
Tax Rate 21.33 % 20.71 % 19.21 % 15.46 % 24.55 % 25.54 % 21.46 % -0.41%
  QoQ % 2.99% 7.81% 24.26% -37.03% -3.88% 19.01% -
  Horiz. % 99.39% 96.51% 89.52% 72.04% 114.40% 119.01% 100.00%
Total Cost 61,526 62,509 59,604 56,864 54,241 62,686 64,392 -3.00%
  QoQ % -1.57% 4.87% 4.82% 4.84% -13.47% -2.65% -
  Horiz. % 95.55% 97.08% 92.56% 88.31% 84.24% 97.35% 100.00%
Net Worth 327,628 320,157 305,722 292,178 286,140 279,323 270,615 13.63%
  QoQ % 2.33% 4.72% 4.64% 2.11% 2.44% 3.22% -
  Horiz. % 121.07% 118.31% 112.97% 107.97% 105.74% 103.22% 100.00%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 10,343 17,251 10,348 10,345 10,354 10,344 10,344 -0.00%
  QoQ % -40.04% 66.71% 0.03% -0.10% 0.11% -0.01% -
  Horiz. % 99.99% 166.77% 100.04% 100.00% 100.10% 99.99% 100.00%
Div Payout % 41.49 % 69.93 % 43.48 % 61.98 % 61.48 % 54.15 % 42.92 % -2.24%
  QoQ % -40.67% 60.83% -29.85% 0.81% 13.54% 26.16% -
  Horiz. % 96.67% 162.93% 101.30% 144.41% 143.24% 126.16% 100.00%
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 327,628 320,157 305,722 292,178 286,140 279,323 270,615 13.63%
  QoQ % 2.33% 4.72% 4.64% 2.11% 2.44% 3.22% -
  Horiz. % 121.07% 118.31% 112.97% 107.97% 105.74% 103.22% 100.00%
NOSH 344,799 345,034 344,942 344,834 345,163 344,801 344,821 -0.00%
  QoQ % -0.07% 0.03% 0.03% -0.10% 0.11% -0.01% -
  Horiz. % 99.99% 100.06% 100.04% 100.00% 100.10% 99.99% 100.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 28.73 % 28.32 % 28.55 % 22.69 % 23.70 % 23.36 % 27.24 % 3.62%
  QoQ % 1.45% -0.81% 25.83% -4.26% 1.46% -14.24% -
  Horiz. % 105.47% 103.96% 104.81% 83.30% 87.00% 85.76% 100.00%
ROE 7.61 % 7.71 % 7.79 % 5.71 % 5.89 % 6.84 % 8.91 % -10.01%
  QoQ % -1.30% -1.03% 36.43% -3.06% -13.89% -23.23% -
  Horiz. % 85.41% 86.53% 87.43% 64.09% 66.11% 76.77% 100.00%
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 25.04 25.28 24.19 21.33 20.59 23.72 25.66 -1.62%
  QoQ % -0.95% 4.51% 13.41% 3.59% -13.20% -7.56% -
  Horiz. % 97.58% 98.52% 94.27% 83.13% 80.24% 92.44% 100.00%
EPS 7.23 7.15 6.90 4.84 4.88 5.54 6.99 2.28%
  QoQ % 1.12% 3.62% 42.56% -0.82% -11.91% -20.74% -
  Horiz. % 103.43% 102.29% 98.71% 69.24% 69.81% 79.26% 100.00%
DPS 3.00 5.00 3.00 3.00 3.00 3.00 3.00 -
  QoQ % -40.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 166.67% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9502 0.9279 0.8863 0.8473 0.8290 0.8101 0.7848 13.64%
  QoQ % 2.40% 4.69% 4.60% 2.21% 2.33% 3.22% -
  Horiz. % 121.08% 118.23% 112.93% 107.96% 105.63% 103.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 18.77 18.96 18.14 15.99 15.45 17.78 19.24 -1.64%
  QoQ % -1.00% 4.52% 13.45% 3.50% -13.10% -7.59% -
  Horiz. % 97.56% 98.54% 94.28% 83.11% 80.30% 92.41% 100.00%
EPS 5.42 5.36 5.17 3.63 3.66 4.15 5.24 2.28%
  QoQ % 1.12% 3.68% 42.42% -0.82% -11.81% -20.80% -
  Horiz. % 103.44% 102.29% 98.66% 69.27% 69.85% 79.20% 100.00%
DPS 2.25 3.75 2.25 2.25 2.25 2.25 2.25 -
  QoQ % -40.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 166.67% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7122 0.6960 0.6646 0.6352 0.6220 0.6072 0.5883 13.63%
  QoQ % 2.33% 4.72% 4.63% 2.12% 2.44% 3.21% -
  Horiz. % 121.06% 118.31% 112.97% 107.97% 105.73% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 2.0000 1.5300 1.4600 1.2300 0.9700 0.9200 0.9400 -
P/RPS 7.99 6.05 6.04 5.77 4.71 3.88 3.66 68.53%
  QoQ % 32.07% 0.17% 4.68% 22.51% 21.39% 6.01% -
  Horiz. % 218.31% 165.30% 165.03% 157.65% 128.69% 106.01% 100.00%
P/EPS 27.66 21.40 21.16 25.41 19.88 16.61 13.45 61.93%
  QoQ % 29.25% 1.13% -16.73% 27.82% 19.69% 23.49% -
  Horiz. % 205.65% 159.11% 157.32% 188.92% 147.81% 123.49% 100.00%
EY 3.62 4.67 4.73 3.93 5.03 6.02 7.44 -38.22%
  QoQ % -22.48% -1.27% 20.36% -21.87% -16.45% -19.09% -
  Horiz. % 48.66% 62.77% 63.58% 52.82% 67.61% 80.91% 100.00%
DY 1.50 3.27 2.05 2.44 3.09 3.26 3.19 -39.61%
  QoQ % -54.13% 59.51% -15.98% -21.04% -5.21% 2.19% -
  Horiz. % 47.02% 102.51% 64.26% 76.49% 96.87% 102.19% 100.00%
P/NAPS 2.10 1.65 1.65 1.45 1.17 1.14 1.20 45.37%
  QoQ % 27.27% 0.00% 13.79% 23.93% 2.63% -5.00% -
  Horiz. % 175.00% 137.50% 137.50% 120.83% 97.50% 95.00% 100.00%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 14/04/10 20/01/10 14/10/09 15/07/09 15/04/09 21/01/09 15/10/08 -
Price 2.2900 1.8100 1.8700 1.4500 1.1000 0.9400 0.9000 -
P/RPS 9.15 7.16 7.73 6.80 5.34 3.96 3.51 89.75%
  QoQ % 27.79% -7.37% 13.68% 27.34% 34.85% 12.82% -
  Horiz. % 260.68% 203.99% 220.23% 193.73% 152.14% 112.82% 100.00%
P/EPS 31.67 25.31 27.10 29.96 22.54 16.97 12.88 82.48%
  QoQ % 25.13% -6.61% -9.55% 32.92% 32.82% 31.75% -
  Horiz. % 245.89% 196.51% 210.40% 232.61% 175.00% 131.75% 100.00%
EY 3.16 3.95 3.69 3.34 4.44 5.89 7.77 -45.20%
  QoQ % -20.00% 7.05% 10.48% -24.77% -24.62% -24.20% -
  Horiz. % 40.67% 50.84% 47.49% 42.99% 57.14% 75.80% 100.00%
DY 1.31 2.76 1.60 2.07 2.73 3.19 3.33 -46.40%
  QoQ % -52.54% 72.50% -22.71% -24.18% -14.42% -4.20% -
  Horiz. % 39.34% 82.88% 48.05% 62.16% 81.98% 95.80% 100.00%
P/NAPS 2.41 1.95 2.11 1.71 1.33 1.16 1.15 63.98%
  QoQ % 23.59% -7.58% 23.39% 28.57% 14.66% 0.87% -
  Horiz. % 209.57% 169.57% 183.48% 148.70% 115.65% 100.87% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers