Highlights

[ZHULIAN] YoY Annualized Quarter Result on 2011-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 18-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 28-Feb-2011  [#1]
Profit Trend QoQ -     -2.13%    YoY -     -14.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 264,628 434,876 447,520 344,892 345,308 284,340 245,116 1.28%
  YoY % -39.15% -2.83% 29.76% -0.12% 21.44% 16.00% -
  Horiz. % 107.96% 177.42% 182.57% 140.71% 140.88% 116.00% 100.00%
PBT 81,592 141,460 138,344 109,904 126,096 89,304 74,140 1.61%
  YoY % -42.32% 2.25% 25.88% -12.84% 41.20% 20.45% -
  Horiz. % 110.05% 190.80% 186.60% 148.24% 170.08% 120.45% 100.00%
Tax -12,892 -22,476 -24,764 -21,996 -26,892 -21,928 -12,880 0.02%
  YoY % 42.64% 9.24% -12.58% 18.21% -22.64% -70.25% -
  Horiz. % 100.09% 174.50% 192.27% 170.78% 208.79% 170.25% 100.00%
NP 68,700 118,984 113,580 87,908 99,204 67,376 61,260 1.93%
  YoY % -42.26% 4.76% 29.20% -11.39% 47.24% 9.98% -
  Horiz. % 112.14% 194.23% 185.41% 143.50% 161.94% 109.98% 100.00%
NP to SH 68,700 118,984 113,580 85,212 99,716 67,376 61,260 1.93%
  YoY % -42.26% 4.76% 33.29% -14.55% 48.00% 9.98% -
  Horiz. % 112.14% 194.23% 185.41% 139.10% 162.78% 109.98% 100.00%
Tax Rate 15.80 % 15.89 % 17.90 % 20.01 % 21.33 % 24.55 % 17.37 % -1.57%
  YoY % -0.57% -11.23% -10.54% -6.19% -13.12% 41.34% -
  Horiz. % 90.96% 91.48% 103.05% 115.20% 122.80% 141.34% 100.00%
Total Cost 195,928 315,892 333,940 256,984 246,104 216,964 183,856 1.07%
  YoY % -37.98% -5.40% 29.95% 4.42% 13.43% 18.01% -
  Horiz. % 106.57% 171.81% 181.63% 139.77% 133.86% 118.01% 100.00%
Net Worth 488,979 456,412 406,596 34,833,524 327,628 286,140 247,695 12.00%
  YoY % 7.14% 12.25% -98.83% 10,532.02% 14.50% 15.52% -
  Horiz. % 197.41% 184.26% 164.15% 14,063.02% 132.27% 115.52% 100.00%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 55,200 55,200 55,225 53,480 41,375 41,419 27,594 12.24%
  YoY % 0.00% -0.05% 3.26% 29.25% -0.11% 50.10% -
  Horiz. % 200.04% 200.04% 200.13% 193.81% 149.94% 150.10% 100.00%
Div Payout % 80.35 % 46.39 % 48.62 % 62.76 % 41.49 % 61.48 % 45.05 % 10.12%
  YoY % 73.21% -4.59% -22.53% 51.27% -32.51% 36.47% -
  Horiz. % 178.36% 102.97% 107.92% 139.31% 92.10% 136.47% 100.00%
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 488,979 456,412 406,596 34,833,524 327,628 286,140 247,695 12.00%
  YoY % 7.14% 12.25% -98.83% 10,532.02% 14.50% 15.52% -
  Horiz. % 197.41% 184.26% 164.15% 14,063.02% 132.27% 115.52% 100.00%
NOSH 460,000 460,000 460,210 445,669 344,799 345,163 344,932 4.91%
  YoY % 0.00% -0.05% 3.26% 29.25% -0.11% 0.07% -
  Horiz. % 133.36% 133.36% 133.42% 129.20% 99.96% 100.07% 100.00%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 25.96 % 27.36 % 25.38 % 25.49 % 28.73 % 23.70 % 24.99 % 0.64%
  YoY % -5.12% 7.80% -0.43% -11.28% 21.22% -5.16% -
  Horiz. % 103.88% 109.48% 101.56% 102.00% 114.97% 94.84% 100.00%
ROE 14.05 % 26.07 % 27.93 % 0.24 % 30.44 % 23.55 % 24.73 % -8.99%
  YoY % -46.11% -6.66% 11,537.50% -99.21% 29.26% -4.77% -
  Horiz. % 56.81% 105.42% 112.94% 0.97% 123.09% 95.23% 100.00%
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 57.53 94.54 97.24 77.39 100.15 82.38 71.06 -3.46%
  YoY % -39.15% -2.78% 25.65% -22.73% 21.57% 15.93% -
  Horiz. % 80.96% 133.04% 136.84% 108.91% 140.94% 115.93% 100.00%
EPS 14.92 25.88 24.68 19.12 28.92 19.52 17.76 -2.86%
  YoY % -42.35% 4.86% 29.08% -33.89% 48.16% 9.91% -
  Horiz. % 84.01% 145.72% 138.96% 107.66% 162.84% 109.91% 100.00%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 8.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 1.0630 0.9922 0.8835 78.1600 0.9502 0.8290 0.7181 6.75%
  YoY % 7.14% 12.30% -98.87% 8,125.64% 14.62% 15.44% -
  Horiz. % 148.03% 138.17% 123.03% 10,884.28% 132.32% 115.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 57.53 94.54 97.29 74.98 75.07 61.81 53.29 1.28%
  YoY % -39.15% -2.83% 29.75% -0.12% 21.45% 15.99% -
  Horiz. % 107.96% 177.41% 182.57% 140.70% 140.87% 115.99% 100.00%
EPS 14.92 25.88 24.69 18.52 21.68 14.65 13.32 1.91%
  YoY % -42.35% 4.82% 33.32% -14.58% 47.99% 9.98% -
  Horiz. % 112.01% 194.29% 185.36% 139.04% 162.76% 109.98% 100.00%
DPS 12.00 12.00 12.01 11.63 8.99 9.00 6.00 12.24%
  YoY % 0.00% -0.08% 3.27% 29.37% -0.11% 50.00% -
  Horiz. % 200.00% 200.00% 200.17% 193.83% 149.83% 150.00% 100.00%
NAPS 1.0630 0.9922 0.8839 75.7251 0.7122 0.6220 0.5385 12.00%
  YoY % 7.14% 12.25% -98.83% 10,532.56% 14.50% 15.51% -
  Horiz. % 197.40% 184.25% 164.14% 14,062.23% 132.26% 115.51% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 2.9800 2.6700 1.8900 1.7200 2.0000 0.9700 1.0400 -
P/RPS 5.18 2.82 1.94 2.22 2.00 1.18 1.46 23.49%
  YoY % 83.69% 45.36% -12.61% 11.00% 69.49% -19.18% -
  Horiz. % 354.79% 193.15% 132.88% 152.05% 136.99% 80.82% 100.00%
P/EPS 19.95 10.32 7.66 9.00 6.92 4.97 5.86 22.64%
  YoY % 93.31% 34.73% -14.89% 30.06% 39.24% -15.19% -
  Horiz. % 340.44% 176.11% 130.72% 153.58% 118.09% 84.81% 100.00%
EY 5.01 9.69 13.06 11.12 14.46 20.12 17.08 -18.48%
  YoY % -48.30% -25.80% 17.45% -23.10% -28.13% 17.80% -
  Horiz. % 29.33% 56.73% 76.46% 65.11% 84.66% 117.80% 100.00%
DY 4.03 4.49 6.35 6.98 6.00 12.37 7.69 -10.21%
  YoY % -10.24% -29.29% -9.03% 16.33% -51.50% 60.86% -
  Horiz. % 52.41% 58.39% 82.57% 90.77% 78.02% 160.86% 100.00%
P/NAPS 2.80 2.69 2.14 0.02 2.10 1.17 1.45 11.59%
  YoY % 4.09% 25.70% 10,600.00% -99.05% 79.49% -19.31% -
  Horiz. % 193.10% 185.52% 147.59% 1.38% 144.83% 80.69% 100.00%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 16/04/14 17/04/13 12/04/12 18/04/11 14/04/10 15/04/09 17/04/08 -
Price 2.8400 2.9000 1.9000 1.7800 2.2900 1.1000 1.0500 -
P/RPS 4.94 3.07 1.95 2.30 2.29 1.34 1.48 22.24%
  YoY % 60.91% 57.44% -15.22% 0.44% 70.90% -9.46% -
  Horiz. % 333.78% 207.43% 131.76% 155.41% 154.73% 90.54% 100.00%
P/EPS 19.02 11.21 7.70 9.31 7.92 5.64 5.91 21.50%
  YoY % 69.67% 45.58% -17.29% 17.55% 40.43% -4.57% -
  Horiz. % 321.83% 189.68% 130.29% 157.53% 134.01% 95.43% 100.00%
EY 5.26 8.92 12.99 10.74 12.63 17.75 16.91 -17.68%
  YoY % -41.03% -31.33% 20.95% -14.96% -28.85% 4.97% -
  Horiz. % 31.11% 52.75% 76.82% 63.51% 74.69% 104.97% 100.00%
DY 4.23 4.14 6.32 6.74 5.24 10.91 7.62 -9.34%
  YoY % 2.17% -34.49% -6.23% 28.63% -51.97% 43.18% -
  Horiz. % 55.51% 54.33% 82.94% 88.45% 68.77% 143.18% 100.00%
P/NAPS 2.67 2.92 2.15 0.02 2.41 1.33 1.46 10.58%
  YoY % -8.56% 35.81% 10,650.00% -99.17% 81.20% -8.90% -
  Horiz. % 182.88% 200.00% 147.26% 1.37% 165.07% 91.10% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers