Highlights

[ZHULIAN] QoQ Quarter Result on 2010-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 31-May-2010  [#2]
Profit Trend QoQ -     -27.74%    YoY -     7.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 86,223 84,896 73,468 77,920 86,327 87,210 83,426 2.23%
  QoQ % 1.56% 15.56% -5.71% -9.74% -1.01% 4.54% -
  Horiz. % 103.35% 101.76% 88.06% 93.40% 103.48% 104.54% 100.00%
PBT 27,476 29,822 23,962 20,589 31,524 31,151 29,486 -4.61%
  QoQ % -7.87% 24.46% 16.38% -34.69% 1.20% 5.65% -
  Horiz. % 93.18% 101.14% 81.27% 69.83% 106.91% 105.65% 100.00%
Tax -5,499 -5,580 -4,249 -2,673 -6,723 -6,450 -5,664 -1.96%
  QoQ % 1.45% -31.33% -58.96% 60.24% -4.23% -13.88% -
  Horiz. % 97.09% 98.52% 75.02% 47.19% 118.70% 113.88% 100.00%
NP 21,977 24,242 19,713 17,916 24,801 24,701 23,822 -5.25%
  QoQ % -9.34% 22.97% 10.03% -27.76% 0.40% 3.69% -
  Horiz. % 92.26% 101.76% 82.75% 75.21% 104.11% 103.69% 100.00%
NP to SH 21,303 24,289 19,834 18,013 24,929 24,670 23,801 -7.14%
  QoQ % -12.29% 22.46% 10.11% -27.74% 1.05% 3.65% -
  Horiz. % 89.50% 102.05% 83.33% 75.68% 104.74% 103.65% 100.00%
Tax Rate 20.01 % 18.71 % 17.73 % 12.98 % 21.33 % 20.71 % 19.21 % 2.77%
  QoQ % 6.95% 5.53% 36.59% -39.15% 2.99% 7.81% -
  Horiz. % 104.16% 97.40% 92.30% 67.57% 111.04% 107.81% 100.00%
Total Cost 64,246 60,654 53,755 60,004 61,526 62,509 59,604 5.14%
  QoQ % 5.92% 12.83% -10.41% -2.47% -1.57% 4.87% -
  Horiz. % 107.79% 101.76% 90.19% 100.67% 103.22% 104.87% 100.00%
Net Worth 34,833,524 352,006 341,641 335,552 327,628 320,157 305,722 2,270.72%
  QoQ % 9,795.71% 3.03% 1.81% 2.42% 2.33% 4.72% -
  Horiz. % 11,393.85% 115.14% 111.75% 109.76% 107.17% 104.72% 100.00%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 13,370 13,800 13,805 10,352 10,343 17,251 10,348 18.68%
  QoQ % -3.12% -0.04% 33.36% 0.08% -40.04% 66.71% -
  Horiz. % 129.20% 133.36% 133.41% 100.04% 99.96% 166.71% 100.00%
Div Payout % 62.76 % 56.82 % 69.61 % 57.47 % 41.49 % 69.93 % 43.48 % 27.81%
  QoQ % 10.45% -18.37% 21.12% 38.52% -40.67% 60.83% -
  Horiz. % 144.34% 130.68% 160.10% 132.18% 95.42% 160.83% 100.00%
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 34,833,524 352,006 341,641 335,552 327,628 320,157 305,722 2,270.72%
  QoQ % 9,795.71% 3.03% 1.81% 2.42% 2.33% 4.72% -
  Horiz. % 11,393.85% 115.14% 111.75% 109.76% 107.17% 104.72% 100.00%
NOSH 445,669 460,018 460,185 345,076 344,799 345,034 344,942 18.68%
  QoQ % -3.12% -0.04% 33.36% 0.08% -0.07% 0.03% -
  Horiz. % 129.20% 133.36% 133.41% 100.04% 99.96% 100.03% 100.00%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 25.49 % 28.55 % 26.83 % 22.99 % 28.73 % 28.32 % 28.55 % -7.30%
  QoQ % -10.72% 6.41% 16.70% -19.98% 1.45% -0.81% -
  Horiz. % 89.28% 100.00% 93.98% 80.53% 100.63% 99.19% 100.00%
ROE 0.06 % 6.90 % 5.81 % 5.37 % 7.61 % 7.71 % 7.79 % -96.13%
  QoQ % -99.13% 18.76% 8.19% -29.43% -1.30% -1.03% -
  Horiz. % 0.77% 88.58% 74.58% 68.93% 97.69% 98.97% 100.00%
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 19.35 18.45 15.96 22.58 25.04 25.28 24.19 -13.86%
  QoQ % 4.88% 15.60% -29.32% -9.82% -0.95% 4.51% -
  Horiz. % 79.99% 76.27% 65.98% 93.34% 103.51% 104.51% 100.00%
EPS 4.78 5.28 4.31 5.22 7.23 7.15 6.90 -21.76%
  QoQ % -9.47% 22.51% -17.43% -27.80% 1.12% 3.62% -
  Horiz. % 69.28% 76.52% 62.46% 75.65% 104.78% 103.62% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 5.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -40.00% 66.67% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 166.67% 100.00%
NAPS 78.1600 0.7652 0.7424 0.9724 0.9502 0.9279 0.8863 1,897.56%
  QoQ % 10,114.32% 3.07% -23.65% 2.34% 2.40% 4.69% -
  Horiz. % 8,818.68% 86.34% 83.76% 109.71% 107.21% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 18.74 18.46 15.97 16.94 18.77 18.96 18.14 2.20%
  QoQ % 1.52% 15.59% -5.73% -9.75% -1.00% 4.52% -
  Horiz. % 103.31% 101.76% 88.04% 93.38% 103.47% 104.52% 100.00%
EPS 4.63 5.28 4.31 3.92 5.42 5.36 5.17 -7.11%
  QoQ % -12.31% 22.51% 9.95% -27.68% 1.12% 3.68% -
  Horiz. % 89.56% 102.13% 83.37% 75.82% 104.84% 103.68% 100.00%
DPS 2.91 3.00 3.00 2.25 2.25 3.75 2.25 18.76%
  QoQ % -3.00% 0.00% 33.33% 0.00% -40.00% 66.67% -
  Horiz. % 129.33% 133.33% 133.33% 100.00% 100.00% 166.67% 100.00%
NAPS 75.7251 0.7652 0.7427 0.7295 0.7122 0.6960 0.6646 2,270.75%
  QoQ % 9,796.12% 3.03% 1.81% 2.43% 2.33% 4.72% -
  Horiz. % 11,394.09% 115.14% 111.75% 109.77% 107.16% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.7200 1.7300 1.8500 2.4400 2.0000 1.5300 1.4600 -
P/RPS 8.89 9.37 11.59 10.81 7.99 6.05 6.04 29.48%
  QoQ % -5.12% -19.15% 7.22% 35.29% 32.07% 0.17% -
  Horiz. % 147.19% 155.13% 191.89% 178.97% 132.28% 100.17% 100.00%
P/EPS 35.98 32.77 42.92 46.74 27.66 21.40 21.16 42.60%
  QoQ % 9.80% -23.65% -8.17% 68.98% 29.25% 1.13% -
  Horiz. % 170.04% 154.87% 202.84% 220.89% 130.72% 101.13% 100.00%
EY 2.78 3.05 2.33 2.14 3.62 4.67 4.73 -29.90%
  QoQ % -8.85% 30.90% 8.88% -40.88% -22.48% -1.27% -
  Horiz. % 58.77% 64.48% 49.26% 45.24% 76.53% 98.73% 100.00%
DY 1.74 1.73 1.62 1.23 1.50 3.27 2.05 -10.38%
  QoQ % 0.58% 6.79% 31.71% -18.00% -54.13% 59.51% -
  Horiz. % 84.88% 84.39% 79.02% 60.00% 73.17% 159.51% 100.00%
P/NAPS 0.02 2.26 2.49 2.51 2.10 1.65 1.65 -94.77%
  QoQ % -99.12% -9.24% -0.80% 19.52% 27.27% 0.00% -
  Horiz. % 1.21% 136.97% 150.91% 152.12% 127.27% 100.00% 100.00%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 18/04/11 26/01/11 18/10/10 14/07/10 14/04/10 20/01/10 14/10/09 -
Price 1.7800 1.7400 1.9200 2.7300 2.2900 1.8100 1.8700 -
P/RPS 9.20 9.43 12.03 12.09 9.15 7.16 7.73 12.34%
  QoQ % -2.44% -21.61% -0.50% 32.13% 27.79% -7.37% -
  Horiz. % 119.02% 121.99% 155.63% 156.40% 118.37% 92.63% 100.00%
P/EPS 37.24 32.95 44.55 52.30 31.67 25.31 27.10 23.67%
  QoQ % 13.02% -26.04% -14.82% 65.14% 25.13% -6.61% -
  Horiz. % 137.42% 121.59% 164.39% 192.99% 116.86% 93.39% 100.00%
EY 2.69 3.03 2.24 1.91 3.16 3.95 3.69 -19.05%
  QoQ % -11.22% 35.27% 17.28% -39.56% -20.00% 7.05% -
  Horiz. % 72.90% 82.11% 60.70% 51.76% 85.64% 107.05% 100.00%
DY 1.69 1.72 1.56 1.10 1.31 2.76 1.60 3.73%
  QoQ % -1.74% 10.26% 41.82% -16.03% -52.54% 72.50% -
  Horiz. % 105.62% 107.50% 97.50% 68.75% 81.88% 172.50% 100.00%
P/NAPS 0.02 2.27 2.59 2.81 2.41 1.95 2.11 -95.56%
  QoQ % -99.12% -12.36% -7.83% 16.60% 23.59% -7.58% -
  Horiz. % 0.95% 107.58% 122.75% 133.18% 114.22% 92.42% 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.
 


 

1893 

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