Highlights

[ZHULIAN] YoY Quarter Result on 2009-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 20-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 30-Nov-2009  [#4]
Profit Trend QoQ -     3.65%    YoY -     29.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 117,181 86,837 84,896 87,210 81,788 59,352 54,550 13.58%
  YoY % 34.94% 2.29% -2.65% 6.63% 37.80% 8.80% -
  Horiz. % 214.81% 159.19% 155.63% 159.87% 149.93% 108.80% 100.00%
PBT 37,476 34,950 29,822 31,151 25,655 23,853 21,237 9.92%
  YoY % 7.23% 17.20% -4.27% 21.42% 7.55% 12.32% -
  Horiz. % 176.47% 164.57% 140.42% 146.68% 120.80% 112.32% 100.00%
Tax -6,156 -6,156 -5,580 -6,450 -6,553 -4,558 -6,617 -1.20%
  YoY % 0.00% -10.32% 13.49% 1.57% -43.77% 31.12% -
  Horiz. % 93.03% 93.03% 84.33% 97.48% 99.03% 68.88% 100.00%
NP 31,320 28,794 24,242 24,701 19,102 19,295 14,620 13.53%
  YoY % 8.77% 18.78% -1.86% 29.31% -1.00% 31.98% -
  Horiz. % 214.23% 196.95% 165.81% 168.95% 130.66% 131.98% 100.00%
NP to SH 31,323 28,794 24,289 24,670 19,102 19,295 14,620 13.53%
  YoY % 8.78% 18.55% -1.54% 29.15% -1.00% 31.98% -
  Horiz. % 214.25% 196.95% 166.14% 168.74% 130.66% 131.98% 100.00%
Tax Rate 16.43 % 17.61 % 18.71 % 20.71 % 25.54 % 19.11 % 31.16 % -10.11%
  YoY % -6.70% -5.88% -9.66% -18.91% 33.65% -38.67% -
  Horiz. % 52.73% 56.51% 60.04% 66.46% 81.96% 61.33% 100.00%
Total Cost 85,861 58,043 60,654 62,509 62,686 40,057 39,930 13.60%
  YoY % 47.93% -4.30% -2.97% -0.28% 56.49% 0.32% -
  Horiz. % 215.03% 145.36% 151.90% 156.55% 156.99% 100.32% 100.00%
Net Worth 451,814 392,306 352,006 320,157 279,323 249,903 206,898 13.89%
  YoY % 15.17% 11.45% 9.95% 14.62% 11.77% 20.79% -
  Horiz. % 218.37% 189.61% 170.13% 154.74% 135.01% 120.79% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 29,897 13,799 13,800 17,251 10,344 17,258 - -
  YoY % 116.66% -0.01% -20.00% 66.78% -40.06% 0.00% -
  Horiz. % 173.23% 79.96% 79.96% 99.96% 59.94% 100.00% -
Div Payout % 95.45 % 47.92 % 56.82 % 69.93 % 54.15 % 89.45 % - % -
  YoY % 99.19% -15.66% -18.75% 29.14% -39.46% 0.00% -
  Horiz. % 106.71% 53.57% 63.52% 78.18% 60.54% 100.00% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 451,814 392,306 352,006 320,157 279,323 249,903 206,898 13.89%
  YoY % 15.17% 11.45% 9.95% 14.62% 11.77% 20.79% -
  Horiz. % 218.37% 189.61% 170.13% 154.74% 135.01% 120.79% 100.00%
NOSH 460,000 459,968 460,018 345,034 344,801 345,169 284,435 8.33%
  YoY % 0.01% -0.01% 33.33% 0.07% -0.11% 21.35% -
  Horiz. % 161.72% 161.71% 161.73% 121.31% 121.22% 121.35% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 26.73 % 33.16 % 28.55 % 28.32 % 23.36 % 32.51 % 26.80 % -0.04%
  YoY % -19.39% 16.15% 0.81% 21.23% -28.15% 21.31% -
  Horiz. % 99.74% 123.73% 106.53% 105.67% 87.16% 121.31% 100.00%
ROE 6.93 % 7.34 % 6.90 % 7.71 % 6.84 % 7.72 % 7.07 % -0.33%
  YoY % -5.59% 6.38% -10.51% 12.72% -11.40% 9.19% -
  Horiz. % 98.02% 103.82% 97.60% 109.05% 96.75% 109.19% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 25.48 18.88 18.45 25.28 23.72 17.20 19.18 4.84%
  YoY % 34.96% 2.33% -27.02% 6.58% 37.91% -10.32% -
  Horiz. % 132.85% 98.44% 96.19% 131.80% 123.67% 89.68% 100.00%
EPS 6.81 6.26 5.28 7.15 5.54 5.59 5.14 4.80%
  YoY % 8.79% 18.56% -26.15% 29.06% -0.89% 8.75% -
  Horiz. % 132.49% 121.79% 102.72% 139.11% 107.78% 108.75% 100.00%
DPS 6.50 3.00 3.00 5.00 3.00 5.00 0.00 -
  YoY % 116.67% 0.00% -40.00% 66.67% -40.00% 0.00% -
  Horiz. % 130.00% 60.00% 60.00% 100.00% 60.00% 100.00% -
NAPS 0.9823 0.8529 0.7652 0.9279 0.8101 0.7240 0.7274 5.13%
  YoY % 15.17% 11.46% -17.53% 14.54% 11.89% -0.47% -
  Horiz. % 135.04% 117.25% 105.20% 127.56% 111.37% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 25.48 18.88 18.46 18.96 17.78 12.90 11.86 13.58%
  YoY % 34.96% 2.28% -2.64% 6.64% 37.83% 8.77% -
  Horiz. % 214.84% 159.19% 155.65% 159.87% 149.92% 108.77% 100.00%
EPS 6.81 6.26 5.28 5.36 4.15 4.19 3.18 13.52%
  YoY % 8.79% 18.56% -1.49% 29.16% -0.95% 31.76% -
  Horiz. % 214.15% 196.86% 166.04% 168.55% 130.50% 131.76% 100.00%
DPS 6.50 3.00 3.00 3.75 2.25 3.75 0.00 -
  YoY % 116.67% 0.00% -20.00% 66.67% -40.00% 0.00% -
  Horiz. % 173.33% 80.00% 80.00% 100.00% 60.00% 100.00% -
NAPS 0.9823 0.8528 0.7652 0.6960 0.6072 0.5433 0.4498 13.89%
  YoY % 15.19% 11.45% 9.94% 14.62% 11.76% 20.79% -
  Horiz. % 218.39% 189.60% 170.12% 154.74% 134.99% 120.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 2.6000 1.7200 1.7300 1.5300 0.9200 1.0800 0.0000 -
P/RPS 10.21 9.11 9.37 6.05 3.88 6.28 0.00 -
  YoY % 12.07% -2.77% 54.88% 55.93% -38.22% 0.00% -
  Horiz. % 162.58% 145.06% 149.20% 96.34% 61.78% 100.00% -
P/EPS 38.17 27.48 32.77 21.40 16.61 19.32 0.00 -
  YoY % 38.90% -16.14% 53.13% 28.84% -14.03% 0.00% -
  Horiz. % 197.57% 142.24% 169.62% 110.77% 85.97% 100.00% -
EY 2.62 3.64 3.05 4.67 6.02 5.18 0.00 -
  YoY % -28.02% 19.34% -34.69% -22.43% 16.22% 0.00% -
  Horiz. % 50.58% 70.27% 58.88% 90.15% 116.22% 100.00% -
DY 2.50 1.74 1.73 3.27 3.26 4.63 0.00 -
  YoY % 43.68% 0.58% -47.09% 0.31% -29.59% 0.00% -
  Horiz. % 54.00% 37.58% 37.37% 70.63% 70.41% 100.00% -
P/NAPS 2.65 2.02 2.26 1.65 1.14 1.49 0.00 -
  YoY % 31.19% -10.62% 36.97% 44.74% -23.49% 0.00% -
  Horiz. % 177.85% 135.57% 151.68% 110.74% 76.51% 100.00% -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 19/01/12 26/01/11 20/01/10 21/01/09 17/01/08 - -
Price 2.8200 1.8900 1.7400 1.8100 0.9400 1.1200 0.0000 -
P/RPS 11.07 10.01 9.43 7.16 3.96 6.51 0.00 -
  YoY % 10.59% 6.15% 31.70% 80.81% -39.17% 0.00% -
  Horiz. % 170.05% 153.76% 144.85% 109.98% 60.83% 100.00% -
P/EPS 41.40 30.19 32.95 25.31 16.97 20.04 0.00 -
  YoY % 37.13% -8.38% 30.19% 49.15% -15.32% 0.00% -
  Horiz. % 206.59% 150.65% 164.42% 126.30% 84.68% 100.00% -
EY 2.42 3.31 3.03 3.95 5.89 4.99 0.00 -
  YoY % -26.89% 9.24% -23.29% -32.94% 18.04% 0.00% -
  Horiz. % 48.50% 66.33% 60.72% 79.16% 118.04% 100.00% -
DY 2.30 1.59 1.72 2.76 3.19 4.46 0.00 -
  YoY % 44.65% -7.56% -37.68% -13.48% -28.48% 0.00% -
  Horiz. % 51.57% 35.65% 38.57% 61.88% 71.52% 100.00% -
P/NAPS 2.87 2.22 2.27 1.95 1.16 1.55 0.00 -
  YoY % 29.28% -2.20% 16.41% 68.10% -25.16% 0.00% -
  Horiz. % 185.16% 143.23% 146.45% 125.81% 74.84% 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.
 


 

1867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.7950.00 
 TENAGA-C57 0.0950.00 
Partners & Brokers