Highlights

[ZHULIAN] YoY 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 -     -12.29%    YoY -     -14.55%
Quarter Report


View:


Show?  YoY % Horiz. %

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 66,157 108,719 111,880 86,223 86,327 71,085 61,279 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 20,398 35,365 34,586 27,476 31,524 22,326 18,535 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 -3,223 -5,619 -6,191 -5,499 -6,723 -5,482 -3,220 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 17,175 29,746 28,395 21,977 24,801 16,844 15,315 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 17,175 29,746 28,395 21,303 24,929 16,844 15,315 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 48,982 78,973 83,485 64,246 61,526 54,241 45,964 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 13,800 13,800 13,806 13,370 10,343 10,354 6,898 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 3.51 % 6.52 % 6.98 % 0.06 % 7.61 % 5.89 % 6.18 % -8.99%
  YoY % -46.17% -6.59% 11,533.33% -99.21% 29.20% -4.69% -
  Horiz. % 56.80% 105.50% 112.94% 0.97% 123.14% 95.31% 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 14.38 23.63 24.31 19.35 25.04 20.59 17.77 -3.46%
  YoY % -39.15% -2.80% 25.63% -22.72% 21.61% 15.87% -
  Horiz. % 80.92% 132.98% 136.80% 108.89% 140.91% 115.87% 100.00%
EPS 3.73 6.47 6.17 4.78 7.23 4.88 4.44 -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 3.00 3.00 3.00 3.00 3.00 3.00 2.00 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 - 460,000
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 14.38 23.63 24.32 18.74 18.77 15.45 13.32 1.28%
  YoY % -39.15% -2.84% 29.78% -0.16% 21.49% 15.99% -
  Horiz. % 107.96% 177.40% 182.58% 140.69% 140.92% 115.99% 100.00%
EPS 3.73 6.47 6.17 4.63 5.42 3.66 3.33 1.91%
  YoY % -42.35% 4.86% 33.26% -14.58% 48.09% 9.91% -
  Horiz. % 112.01% 194.29% 185.29% 139.04% 162.76% 109.91% 100.00%
DPS 3.00 3.00 3.00 2.91 2.25 2.25 1.50 12.24%
  YoY % 0.00% 0.00% 3.09% 29.33% 0.00% 50.00% -
  Horiz. % 200.00% 200.00% 200.00% 194.00% 150.00% 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 20.72 11.30 7.77 8.89 7.99 4.71 5.85 23.45%
  YoY % 83.36% 45.43% -12.60% 11.26% 69.64% -19.49% -
  Horiz. % 354.19% 193.16% 132.82% 151.97% 136.58% 80.51% 100.00%
P/EPS 79.81 41.29 30.63 35.98 27.66 19.88 23.42 22.66%
  YoY % 93.29% 34.80% -14.87% 30.08% 39.13% -15.12% -
  Horiz. % 340.78% 176.30% 130.79% 153.63% 118.10% 84.88% 100.00%
EY 1.25 2.42 3.26 2.78 3.62 5.03 4.27 -18.51%
  YoY % -48.35% -25.77% 17.27% -23.20% -28.03% 17.80% -
  Horiz. % 29.27% 56.67% 76.35% 65.11% 84.78% 117.80% 100.00%
DY 1.01 1.12 1.59 1.74 1.50 3.09 1.92 -10.15%
  YoY % -9.82% -29.56% -8.62% 16.00% -51.46% 60.94% -
  Horiz. % 52.60% 58.33% 82.81% 90.62% 78.12% 160.94% 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 19.75 12.27 7.82 9.20 9.15 5.34 5.91 22.26%
  YoY % 60.96% 56.91% -15.00% 0.55% 71.35% -9.64% -
  Horiz. % 334.18% 207.61% 132.32% 155.67% 154.82% 90.36% 100.00%
P/EPS 76.06 44.85 30.79 37.24 31.67 22.54 23.65 21.48%
  YoY % 69.59% 45.66% -17.32% 17.59% 40.51% -4.69% -
  Horiz. % 321.61% 189.64% 130.19% 157.46% 133.91% 95.31% 100.00%
EY 1.31 2.23 3.25 2.69 3.16 4.44 4.23 -17.74%
  YoY % -41.26% -31.38% 20.82% -14.87% -28.83% 4.96% -
  Horiz. % 30.97% 52.72% 76.83% 63.59% 74.70% 104.96% 100.00%
DY 1.06 1.03 1.58 1.69 1.31 2.73 1.90 -9.26%
  YoY % 2.91% -34.81% -6.51% 29.01% -52.01% 43.68% -
  Horiz. % 55.79% 54.21% 83.16% 88.95% 68.95% 143.68% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers