Highlights

[ZHULIAN] YoY Annualized Quarter Result on 2011-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 13-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     0.90%    YoY -     0.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 263,608 429,906 445,730 357,820 328,494 289,278 266,588 -0.19%
  YoY % -38.68% -3.55% 24.57% 8.93% 13.56% 8.51% -
  Horiz. % 98.88% 161.26% 167.20% 134.22% 123.22% 108.51% 100.00%
PBT 64,188 155,458 137,462 102,276 104,226 84,134 77,300 -3.05%
  YoY % -58.71% 13.09% 34.40% -1.87% 23.88% 8.84% -
  Horiz. % 83.04% 201.11% 177.83% 132.31% 134.83% 108.84% 100.00%
Tax -13,298 -20,112 -22,372 -16,298 -18,792 -17,066 -14,330 -1.24%
  YoY % 33.88% 10.10% -37.27% 13.27% -10.11% -19.09% -
  Horiz. % 92.80% 140.35% 156.12% 113.73% 131.14% 119.09% 100.00%
NP 50,890 135,346 115,090 85,978 85,434 67,068 62,970 -3.49%
  YoY % -62.40% 17.60% 33.86% 0.64% 27.38% 6.51% -
  Horiz. % 80.82% 214.94% 182.77% 136.54% 135.67% 106.51% 100.00%
NP to SH 50,890 135,346 115,090 85,978 85,884 67,068 62,970 -3.49%
  YoY % -62.40% 17.60% 33.86% 0.11% 28.06% 6.51% -
  Horiz. % 80.82% 214.94% 182.77% 136.54% 136.39% 106.51% 100.00%
Tax Rate 20.72 % 12.94 % 16.28 % 15.94 % 18.03 % 20.28 % 18.54 % 1.87%
  YoY % 60.12% -20.52% 2.13% -11.59% -11.09% 9.39% -
  Horiz. % 111.76% 69.80% 87.81% 85.98% 97.25% 109.39% 100.00%
Total Cost 212,718 294,560 330,640 271,842 243,060 222,210 203,618 0.73%
  YoY % -27.78% -10.91% 21.63% 11.84% 9.38% 9.13% -
  Horiz. % 104.47% 144.66% 162.38% 133.51% 119.37% 109.13% 100.00%
Net Worth 479,642 479,457 421,866 366,440 335,395 292,318 256,880 10.96%
  YoY % 0.04% 13.65% 15.13% 9.26% 14.74% 13.80% -
  Horiz. % 186.72% 186.65% 164.23% 142.65% 130.57% 113.80% 100.00%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 55,200 55,200 55,200 55,173 41,389 41,399 34,485 8.15%
  YoY % 0.00% 0.00% 0.05% 33.30% -0.02% 20.05% -
  Horiz. % 160.07% 160.07% 160.07% 159.99% 120.02% 120.05% 100.00%
Div Payout % 108.47 % 40.78 % 47.96 % 64.17 % 48.19 % 61.73 % 54.76 % 12.06%
  YoY % 165.99% -14.97% -25.26% 33.16% -21.93% 12.73% -
  Horiz. % 198.08% 74.47% 87.58% 117.18% 88.00% 112.73% 100.00%
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 479,642 479,457 421,866 366,440 335,395 292,318 256,880 10.96%
  YoY % 0.04% 13.65% 15.13% 9.26% 14.74% 13.80% -
  Horiz. % 186.72% 186.65% 164.23% 142.65% 130.57% 113.80% 100.00%
NOSH 460,000 460,000 460,000 459,775 344,915 344,999 344,852 4.92%
  YoY % 0.00% 0.00% 0.05% 33.30% -0.02% 0.04% -
  Horiz. % 133.39% 133.39% 133.39% 133.33% 100.02% 100.04% 100.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 19.31 % 31.48 % 25.82 % 24.03 % 26.01 % 23.18 % 23.62 % -3.30%
  YoY % -38.66% 21.92% 7.45% -7.61% 12.21% -1.86% -
  Horiz. % 81.75% 133.28% 109.31% 101.74% 110.12% 98.14% 100.00%
ROE 10.61 % 28.23 % 27.28 % 23.46 % 25.61 % 22.94 % 24.51 % -13.02%
  YoY % -62.42% 3.48% 16.28% -8.40% 11.64% -6.41% -
  Horiz. % 43.29% 115.18% 111.30% 95.72% 104.49% 93.59% 100.00%
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 57.31 93.46 96.90 77.82 95.24 83.85 77.31 -4.86%
  YoY % -38.68% -3.55% 24.52% -18.29% 13.58% 8.46% -
  Horiz. % 74.13% 120.89% 125.34% 100.66% 123.19% 108.46% 100.00%
EPS 11.06 29.42 25.02 18.70 24.90 19.44 18.26 -8.01%
  YoY % -62.41% 17.59% 33.80% -24.90% 28.09% 6.46% -
  Horiz. % 60.57% 161.12% 137.02% 102.41% 136.36% 106.46% 100.00%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 10.00 3.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
NAPS 1.0427 1.0423 0.9171 0.7970 0.9724 0.8473 0.7449 5.76%
  YoY % 0.04% 13.65% 15.07% -18.04% 14.76% 13.75% -
  Horiz. % 139.98% 139.92% 123.12% 106.99% 130.54% 113.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 57.24 93.36 96.79 77.70 71.33 62.82 57.89 -0.19%
  YoY % -38.69% -3.54% 24.57% 8.93% 13.55% 8.52% -
  Horiz. % 98.88% 161.27% 167.20% 134.22% 123.22% 108.52% 100.00%
EPS 11.05 29.39 24.99 18.67 18.65 14.56 13.67 -3.48%
  YoY % -62.40% 17.61% 33.85% 0.11% 28.09% 6.51% -
  Horiz. % 80.83% 215.00% 182.81% 136.58% 136.43% 106.51% 100.00%
DPS 11.99 11.99 11.99 11.98 8.99 8.99 7.49 8.15%
  YoY % 0.00% 0.00% 0.08% 33.26% 0.00% 20.03% -
  Horiz. % 160.08% 160.08% 160.08% 159.95% 120.03% 120.03% 100.00%
NAPS 1.0416 1.0412 0.9161 0.7958 0.7283 0.6348 0.5578 10.96%
  YoY % 0.04% 13.66% 15.12% 9.27% 14.73% 13.80% -
  Horiz. % 186.73% 186.66% 164.23% 142.67% 130.57% 113.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 2.7900 3.0900 1.9700 1.7000 2.4400 1.2300 1.0300 -
P/RPS 4.87 3.31 2.03 2.18 2.56 1.47 1.33 24.14%
  YoY % 47.13% 63.05% -6.88% -14.84% 74.15% 10.53% -
  Horiz. % 366.17% 248.87% 152.63% 163.91% 192.48% 110.53% 100.00%
P/EPS 25.22 10.50 7.87 9.09 9.80 6.33 5.64 28.34%
  YoY % 140.19% 33.42% -13.42% -7.24% 54.82% 12.23% -
  Horiz. % 447.16% 186.17% 139.54% 161.17% 173.76% 112.23% 100.00%
EY 3.97 9.52 12.70 11.00 10.20 15.80 17.73 -22.07%
  YoY % -58.30% -25.04% 15.45% 7.84% -35.44% -10.89% -
  Horiz. % 22.39% 53.69% 71.63% 62.04% 57.53% 89.11% 100.00%
DY 4.30 3.88 6.09 7.06 4.92 9.76 9.71 -12.69%
  YoY % 10.82% -36.29% -13.74% 43.50% -49.59% 0.51% -
  Horiz. % 44.28% 39.96% 62.72% 72.71% 50.67% 100.51% 100.00%
P/NAPS 2.68 2.96 2.15 2.13 2.51 1.45 1.38 11.69%
  YoY % -9.46% 37.67% 0.94% -15.14% 73.10% 5.07% -
  Horiz. % 194.20% 214.49% 155.80% 154.35% 181.88% 105.07% 100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 16/07/08 -
Price 2.8400 3.1000 2.1000 1.7500 2.7300 1.4500 0.9500 -
P/RPS 4.96 3.32 2.17 2.25 2.87 1.73 1.23 26.15%
  YoY % 49.40% 53.00% -3.56% -21.60% 65.90% 40.65% -
  Horiz. % 403.25% 269.92% 176.42% 182.93% 233.33% 140.65% 100.00%
P/EPS 25.67 10.54 8.39 9.36 10.96 7.46 5.20 30.47%
  YoY % 143.55% 25.63% -10.36% -14.60% 46.92% 43.46% -
  Horiz. % 493.65% 202.69% 161.35% 180.00% 210.77% 143.46% 100.00%
EY 3.90 9.49 11.91 10.69 9.12 13.41 19.22 -23.33%
  YoY % -58.90% -20.32% 11.41% 17.21% -31.99% -30.23% -
  Horiz. % 20.29% 49.38% 61.97% 55.62% 47.45% 69.77% 100.00%
DY 4.23 3.87 5.71 6.86 4.40 8.28 10.53 -14.10%
  YoY % 9.30% -32.22% -16.76% 55.91% -46.86% -21.37% -
  Horiz. % 40.17% 36.75% 54.23% 65.15% 41.79% 78.63% 100.00%
P/NAPS 2.72 2.97 2.29 2.20 2.81 1.71 1.28 13.38%
  YoY % -8.42% 29.69% 4.09% -21.71% 64.33% 33.59% -
  Horiz. % 212.50% 232.03% 178.91% 171.88% 219.53% 133.59% 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.
 


 

218  425  570  969 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.36-0.03 
 ISTONE 0.215-0.03 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.23-0.01 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.275-0.015 
 GPACKET 0.445+0.04 
 IMPIANA 0.0250.00 
 VELESTO-WA 0.135-0.01 
Partners & Brokers