Highlights

[ZHULIAN] YoY Cumulative 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 -     101.80%    YoY -     0.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 131,804 214,953 222,865 178,910 164,247 144,639 133,294 -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 32,094 77,729 68,731 51,138 52,113 42,067 38,650 -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 -6,649 -10,056 -11,186 -8,149 -9,396 -8,533 -7,165 -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 25,445 67,673 57,545 42,989 42,717 33,534 31,485 -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 25,445 67,673 57,545 42,989 42,942 33,534 31,485 -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 106,359 147,280 165,320 135,921 121,530 111,105 101,809 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 27,600 27,600 27,600 27,586 20,694 20,699 17,242 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 5.30 % 14.11 % 13.64 % 11.73 % 12.80 % 11.47 % 12.26 % -13.04%
  YoY % -62.44% 3.45% 16.28% -8.36% 11.60% -6.44% -
  Horiz. % 43.23% 115.09% 111.26% 95.68% 104.40% 93.56% 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 28.65 46.73 48.45 38.91 47.62 41.92 38.65 -4.87%
  YoY % -38.69% -3.55% 24.52% -18.29% 13.60% 8.46% -
  Horiz. % 74.13% 120.91% 125.36% 100.67% 123.21% 108.46% 100.00%
EPS 5.53 14.71 12.51 9.35 12.45 9.72 9.13 -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 6.00 6.00 6.00 6.00 6.00 6.00 5.00 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 28.62 46.68 48.40 38.85 35.67 31.41 28.95 -0.19%
  YoY % -38.69% -3.55% 24.58% 8.92% 13.56% 8.50% -
  Horiz. % 98.86% 161.24% 167.18% 134.20% 123.21% 108.50% 100.00%
EPS 5.53 14.70 12.50 9.34 9.33 7.28 6.84 -3.48%
  YoY % -62.38% 17.60% 33.83% 0.11% 28.16% 6.43% -
  Horiz. % 80.85% 214.91% 182.75% 136.55% 136.40% 106.43% 100.00%
DPS 5.99 5.99 5.99 5.99 4.49 4.50 3.74 8.16%
  YoY % 0.00% 0.00% 0.00% 33.41% -0.22% 20.32% -
  Horiz. % 160.16% 160.16% 160.16% 160.16% 120.05% 120.32% 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 9.74 6.61 4.07 4.37 5.12 2.93 2.66 24.14%
  YoY % 47.35% 62.41% -6.86% -14.65% 74.74% 10.15% -
  Horiz. % 366.17% 248.50% 153.01% 164.29% 192.48% 110.15% 100.00%
P/EPS 50.44 21.00 15.75 18.18 19.60 12.65 11.28 28.34%
  YoY % 140.19% 33.33% -13.37% -7.24% 54.94% 12.15% -
  Horiz. % 447.16% 186.17% 139.63% 161.17% 173.76% 112.15% 100.00%
EY 1.98 4.76 6.35 5.50 5.10 7.90 8.86 -22.09%
  YoY % -58.40% -25.04% 15.45% 7.84% -35.44% -10.84% -
  Horiz. % 22.35% 53.72% 71.67% 62.08% 57.56% 89.16% 100.00%
DY 2.15 1.94 3.05 3.53 2.46 4.88 4.85 -12.67%
  YoY % 10.82% -36.39% -13.60% 43.50% -49.59% 0.62% -
  Horiz. % 44.33% 40.00% 62.89% 72.78% 50.72% 100.62% 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 9.91 6.63 4.33 4.50 5.73 3.46 2.46 26.13%
  YoY % 49.47% 53.12% -3.78% -21.47% 65.61% 40.65% -
  Horiz. % 402.85% 269.51% 176.02% 182.93% 232.93% 140.65% 100.00%
P/EPS 51.34 21.07 16.79 18.72 21.93 14.92 10.41 30.45%
  YoY % 143.66% 25.49% -10.31% -14.64% 46.98% 43.32% -
  Horiz. % 493.18% 202.40% 161.29% 179.83% 210.66% 143.32% 100.00%
EY 1.95 4.75 5.96 5.34 4.56 6.70 9.61 -23.33%
  YoY % -58.95% -20.30% 11.61% 17.11% -31.94% -30.28% -
  Horiz. % 20.29% 49.43% 62.02% 55.57% 47.45% 69.72% 100.00%
DY 2.11 1.94 2.86 3.43 2.20 4.14 5.26 -14.12%
  YoY % 8.76% -32.17% -16.62% 55.91% -46.86% -21.29% -
  Horiz. % 40.11% 36.88% 54.37% 65.21% 41.83% 78.71% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers