Highlights

[ZHULIAN] QoQ Quarter Result on 2012-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 11-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     2.66%    YoY -     38.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 108,719 117,181 110,379 110,985 111,880 86,837 91,795 11.95%
  QoQ % -7.22% 6.16% -0.55% -0.80% 28.84% -5.40% -
  Horiz. % 118.44% 127.66% 120.25% 120.91% 121.88% 94.60% 100.00%
PBT 35,365 37,476 35,116 34,145 34,586 34,950 29,768 12.18%
  QoQ % -5.63% 6.72% 2.84% -1.28% -1.04% 17.41% -
  Horiz. % 118.80% 125.89% 117.97% 114.70% 116.19% 117.41% 100.00%
Tax -5,619 -6,156 -6,891 -4,995 -6,191 -6,156 -5,447 2.10%
  QoQ % 8.72% 10.67% -37.96% 19.32% -0.57% -13.02% -
  Horiz. % 103.16% 113.02% 126.51% 91.70% 113.66% 113.02% 100.00%
NP 29,746 31,320 28,225 29,150 28,395 28,794 24,321 14.38%
  QoQ % -5.03% 10.97% -3.17% 2.66% -1.39% 18.39% -
  Horiz. % 122.31% 128.78% 116.05% 119.86% 116.75% 118.39% 100.00%
NP to SH 29,746 31,323 28,225 29,150 28,395 28,794 24,321 14.38%
  QoQ % -5.03% 10.98% -3.17% 2.66% -1.39% 18.39% -
  Horiz. % 122.31% 128.79% 116.05% 119.86% 116.75% 118.39% 100.00%
Tax Rate 15.89 % 16.43 % 19.62 % 14.63 % 17.90 % 17.61 % 18.30 % -8.99%
  QoQ % -3.29% -16.26% 34.11% -18.27% 1.65% -3.77% -
  Horiz. % 86.83% 89.78% 107.21% 79.95% 97.81% 96.23% 100.00%
Total Cost 78,973 85,861 82,154 81,835 83,485 58,043 67,474 11.07%
  QoQ % -8.02% 4.51% 0.39% -1.98% 43.83% -13.98% -
  Horiz. % 117.04% 127.25% 121.76% 121.28% 123.73% 86.02% 100.00%
Net Worth 456,412 451,814 437,459 421,866 406,596 392,306 376,354 13.73%
  QoQ % 1.02% 3.28% 3.70% 3.76% 3.64% 4.24% -
  Horiz. % 121.27% 120.05% 116.24% 112.09% 108.04% 104.24% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 13,800 29,897 13,800 13,800 13,806 13,799 13,792 0.04%
  QoQ % -53.84% 116.65% 0.00% -0.05% 0.05% 0.05% -
  Horiz. % 100.05% 216.76% 100.05% 100.05% 100.10% 100.05% 100.00%
Div Payout % 46.39 % 95.45 % 48.89 % 47.34 % 48.62 % 47.92 % 56.71 % -12.54%
  QoQ % -51.40% 95.23% 3.27% -2.63% 1.46% -15.50% -
  Horiz. % 81.80% 168.31% 86.21% 83.48% 85.73% 84.50% 100.00%
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 456,412 451,814 437,459 421,866 406,596 392,306 376,354 13.73%
  QoQ % 1.02% 3.28% 3.70% 3.76% 3.64% 4.24% -
  Horiz. % 121.27% 120.05% 116.24% 112.09% 108.04% 104.24% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,210 459,968 459,754 0.04%
  QoQ % 0.00% 0.00% 0.00% -0.05% 0.05% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.10% 100.05% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 27.36 % 26.73 % 25.57 % 26.26 % 25.38 % 33.16 % 26.49 % 2.18%
  QoQ % 2.36% 4.54% -2.63% 3.47% -23.46% 25.18% -
  Horiz. % 103.28% 100.91% 96.53% 99.13% 95.81% 125.18% 100.00%
ROE 6.52 % 6.93 % 6.45 % 6.91 % 6.98 % 7.34 % 6.46 % 0.62%
  QoQ % -5.92% 7.44% -6.66% -1.00% -4.90% 13.62% -
  Horiz. % 100.93% 107.28% 99.85% 106.97% 108.05% 113.62% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 23.63 25.48 24.00 24.13 24.31 18.88 19.97 11.88%
  QoQ % -7.26% 6.17% -0.54% -0.74% 28.76% -5.46% -
  Horiz. % 118.33% 127.59% 120.18% 120.83% 121.73% 94.54% 100.00%
EPS 6.47 6.81 6.14 6.34 6.17 6.26 5.29 14.38%
  QoQ % -4.99% 10.91% -3.15% 2.76% -1.44% 18.34% -
  Horiz. % 122.31% 128.73% 116.07% 119.85% 116.64% 118.34% 100.00%
DPS 3.00 6.50 3.00 3.00 3.00 3.00 3.00 -
  QoQ % -53.85% 116.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 216.67% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9922 0.9823 0.9510 0.9171 0.8835 0.8529 0.8186 13.69%
  QoQ % 1.01% 3.29% 3.70% 3.80% 3.59% 4.19% -
  Horiz. % 121.21% 120.00% 116.17% 112.03% 107.93% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 23.63 25.48 24.00 24.13 24.32 18.88 19.96 11.92%
  QoQ % -7.26% 6.17% -0.54% -0.78% 28.81% -5.41% -
  Horiz. % 118.39% 127.66% 120.24% 120.89% 121.84% 94.59% 100.00%
EPS 6.47 6.81 6.14 6.34 6.17 6.26 5.29 14.38%
  QoQ % -4.99% 10.91% -3.15% 2.76% -1.44% 18.34% -
  Horiz. % 122.31% 128.73% 116.07% 119.85% 116.64% 118.34% 100.00%
DPS 3.00 6.50 3.00 3.00 3.00 3.00 3.00 -
  QoQ % -53.85% 116.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 216.67% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9922 0.9823 0.9510 0.9171 0.8839 0.8528 0.8182 13.73%
  QoQ % 1.01% 3.29% 3.70% 3.76% 3.65% 4.23% -
  Horiz. % 121.27% 120.06% 116.23% 112.09% 108.03% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 2.6700 2.6000 2.4800 1.9700 1.8900 1.7200 1.6100 -
P/RPS 11.30 10.21 10.34 8.17 7.77 9.11 8.06 25.29%
  QoQ % 10.68% -1.26% 26.56% 5.15% -14.71% 13.03% -
  Horiz. % 140.20% 126.67% 128.29% 101.36% 96.40% 113.03% 100.00%
P/EPS 41.29 38.17 40.42 31.09 30.63 27.48 30.43 22.59%
  QoQ % 8.17% -5.57% 30.01% 1.50% 11.46% -9.69% -
  Horiz. % 135.69% 125.44% 132.83% 102.17% 100.66% 90.31% 100.00%
EY 2.42 2.62 2.47 3.22 3.26 3.64 3.29 -18.53%
  QoQ % -7.63% 6.07% -23.29% -1.23% -10.44% 10.64% -
  Horiz. % 73.56% 79.64% 75.08% 97.87% 99.09% 110.64% 100.00%
DY 1.12 2.50 1.21 1.52 1.59 1.74 1.86 -28.71%
  QoQ % -55.20% 106.61% -20.39% -4.40% -8.62% -6.45% -
  Horiz. % 60.22% 134.41% 65.05% 81.72% 85.48% 93.55% 100.00%
P/NAPS 2.69 2.65 2.61 2.15 2.14 2.02 1.97 23.10%
  QoQ % 1.51% 1.53% 21.40% 0.47% 5.94% 2.54% -
  Horiz. % 136.55% 134.52% 132.49% 109.14% 108.63% 102.54% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 17/04/13 23/01/13 24/10/12 11/07/12 12/04/12 19/01/12 14/10/11 -
Price 2.9000 2.8200 2.7600 2.1000 1.9000 1.8900 1.6600 -
P/RPS 12.27 11.07 11.50 8.70 7.82 10.01 8.31 29.70%
  QoQ % 10.84% -3.74% 32.18% 11.25% -21.88% 20.46% -
  Horiz. % 147.65% 133.21% 138.39% 104.69% 94.10% 120.46% 100.00%
P/EPS 44.85 41.40 44.98 33.14 30.79 30.19 31.38 26.91%
  QoQ % 8.33% -7.96% 35.73% 7.63% 1.99% -3.79% -
  Horiz. % 142.93% 131.93% 143.34% 105.61% 98.12% 96.21% 100.00%
EY 2.23 2.42 2.22 3.02 3.25 3.31 3.19 -21.25%
  QoQ % -7.85% 9.01% -26.49% -7.08% -1.81% 3.76% -
  Horiz. % 69.91% 75.86% 69.59% 94.67% 101.88% 103.76% 100.00%
DY 1.03 2.30 1.09 1.43 1.58 1.59 1.81 -31.35%
  QoQ % -55.22% 111.01% -23.78% -9.49% -0.63% -12.15% -
  Horiz. % 56.91% 127.07% 60.22% 79.01% 87.29% 87.85% 100.00%
P/NAPS 2.92 2.87 2.90 2.29 2.15 2.22 2.03 27.45%
  QoQ % 1.74% -1.03% 26.64% 6.51% -3.15% 9.36% -
  Horiz. % 143.84% 141.38% 142.86% 112.81% 105.91% 109.36% 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.
 


 

184  217  551  1258 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.24-0.015 
 HSI-C5P 0.340.00 
 LAMBO 0.07+0.005 
 HSI-H6Q 0.285-0.015 
 IMPIANA 0.040.00 
 VS 1.13+0.01 
 HSI-H6N 0.0750.00 
 FOCUS 0.185+0.025 
 EKOVEST 0.85-0.005 
Partners & Brokers