Highlights

[ZHULIAN] YoY Quarter Result on 2010-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 26-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 30-Nov-2010  [#4]
Profit Trend QoQ -     22.46%    YoY -     -1.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 77,973 117,181 86,837 84,896 87,210 81,788 59,352 4.65%
  YoY % -33.46% 34.94% 2.29% -2.65% 6.63% 37.80% -
  Horiz. % 131.37% 197.43% 146.31% 143.04% 146.94% 137.80% 100.00%
PBT 18,817 37,476 34,950 29,822 31,151 25,655 23,853 -3.87%
  YoY % -49.79% 7.23% 17.20% -4.27% 21.42% 7.55% -
  Horiz. % 78.89% 157.11% 146.52% 125.02% 130.60% 107.55% 100.00%
Tax -5,082 -6,156 -6,156 -5,580 -6,450 -6,553 -4,558 1.83%
  YoY % 17.45% 0.00% -10.32% 13.49% 1.57% -43.77% -
  Horiz. % 111.50% 135.06% 135.06% 122.42% 141.51% 143.77% 100.00%
NP 13,735 31,320 28,794 24,242 24,701 19,102 19,295 -5.50%
  YoY % -56.15% 8.77% 18.78% -1.86% 29.31% -1.00% -
  Horiz. % 71.18% 162.32% 149.23% 125.64% 128.02% 99.00% 100.00%
NP to SH 13,735 31,323 28,794 24,289 24,670 19,102 19,295 -5.50%
  YoY % -56.15% 8.78% 18.55% -1.54% 29.15% -1.00% -
  Horiz. % 71.18% 162.34% 149.23% 125.88% 127.86% 99.00% 100.00%
Tax Rate 27.01 % 16.43 % 17.61 % 18.71 % 20.71 % 25.54 % 19.11 % 5.93%
  YoY % 64.39% -6.70% -5.88% -9.66% -18.91% 33.65% -
  Horiz. % 141.34% 85.98% 92.15% 97.91% 108.37% 133.65% 100.00%
Total Cost 64,238 85,861 58,043 60,654 62,509 62,686 40,057 8.18%
  YoY % -25.18% 47.93% -4.30% -2.97% -0.28% 56.49% -
  Horiz. % 160.37% 214.35% 144.90% 151.42% 156.05% 156.49% 100.00%
Net Worth 504,159 451,814 392,306 352,006 320,157 279,323 249,903 12.40%
  YoY % 11.59% 15.17% 11.45% 9.95% 14.62% 11.77% -
  Horiz. % 201.74% 180.80% 156.98% 140.86% 128.11% 111.77% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 32,200 29,897 13,799 13,800 17,251 10,344 17,258 10.94%
  YoY % 7.70% 116.66% -0.01% -20.00% 66.78% -40.06% -
  Horiz. % 186.57% 173.23% 79.96% 79.96% 99.96% 59.94% 100.00%
Div Payout % 234.44 % 95.45 % 47.92 % 56.82 % 69.93 % 54.15 % 89.45 % 17.40%
  YoY % 145.62% 99.19% -15.66% -18.75% 29.14% -39.46% -
  Horiz. % 262.09% 106.71% 53.57% 63.52% 78.18% 60.54% 100.00%
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 504,159 451,814 392,306 352,006 320,157 279,323 249,903 12.40%
  YoY % 11.59% 15.17% 11.45% 9.95% 14.62% 11.77% -
  Horiz. % 201.74% 180.80% 156.98% 140.86% 128.11% 111.77% 100.00%
NOSH 460,000 460,000 459,968 460,018 345,034 344,801 345,169 4.90%
  YoY % 0.00% 0.01% -0.01% 33.33% 0.07% -0.11% -
  Horiz. % 133.27% 133.27% 133.26% 133.27% 99.96% 99.89% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 17.62 % 26.73 % 33.16 % 28.55 % 28.32 % 23.36 % 32.51 % -9.70%
  YoY % -34.08% -19.39% 16.15% 0.81% 21.23% -28.15% -
  Horiz. % 54.20% 82.22% 102.00% 87.82% 87.11% 71.85% 100.00%
ROE 2.72 % 6.93 % 7.34 % 6.90 % 7.71 % 6.84 % 7.72 % -15.95%
  YoY % -60.75% -5.59% 6.38% -10.51% 12.72% -11.40% -
  Horiz. % 35.23% 89.77% 95.08% 89.38% 99.87% 88.60% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 16.95 25.48 18.88 18.45 25.28 23.72 17.20 -0.24%
  YoY % -33.48% 34.96% 2.33% -27.02% 6.58% 37.91% -
  Horiz. % 98.55% 148.14% 109.77% 107.27% 146.98% 137.91% 100.00%
EPS 2.99 6.81 6.26 5.28 7.15 5.54 5.59 -9.89%
  YoY % -56.09% 8.79% 18.56% -26.15% 29.06% -0.89% -
  Horiz. % 53.49% 121.82% 111.99% 94.45% 127.91% 99.11% 100.00%
DPS 7.00 6.50 3.00 3.00 5.00 3.00 5.00 5.76%
  YoY % 7.69% 116.67% 0.00% -40.00% 66.67% -40.00% -
  Horiz. % 140.00% 130.00% 60.00% 60.00% 100.00% 60.00% 100.00%
NAPS 1.0960 0.9823 0.8529 0.7652 0.9279 0.8101 0.7240 7.15%
  YoY % 11.57% 15.17% 11.46% -17.53% 14.54% 11.89% -
  Horiz. % 151.38% 135.68% 117.80% 105.69% 128.16% 111.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 16.95 25.48 18.88 18.46 18.96 17.78 12.90 4.65%
  YoY % -33.48% 34.96% 2.28% -2.64% 6.64% 37.83% -
  Horiz. % 131.40% 197.52% 146.36% 143.10% 146.98% 137.83% 100.00%
EPS 2.99 6.81 6.26 5.28 5.36 4.15 4.19 -5.46%
  YoY % -56.09% 8.79% 18.56% -1.49% 29.16% -0.95% -
  Horiz. % 71.36% 162.53% 149.40% 126.01% 127.92% 99.05% 100.00%
DPS 7.00 6.50 3.00 3.00 3.75 2.25 3.75 10.95%
  YoY % 7.69% 116.67% 0.00% -20.00% 66.67% -40.00% -
  Horiz. % 186.67% 173.33% 80.00% 80.00% 100.00% 60.00% 100.00%
NAPS 1.0960 0.9823 0.8528 0.7652 0.6960 0.6072 0.5433 12.40%
  YoY % 11.57% 15.19% 11.45% 9.94% 14.62% 11.76% -
  Horiz. % 201.73% 180.80% 156.97% 140.84% 128.11% 111.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 4.8800 2.6000 1.7200 1.7300 1.5300 0.9200 1.0800 -
P/RPS 28.79 10.21 9.11 9.37 6.05 3.88 6.28 28.86%
  YoY % 181.98% 12.07% -2.77% 54.88% 55.93% -38.22% -
  Horiz. % 458.44% 162.58% 145.06% 149.20% 96.34% 61.78% 100.00%
P/EPS 163.44 38.17 27.48 32.77 21.40 16.61 19.32 42.70%
  YoY % 328.19% 38.90% -16.14% 53.13% 28.84% -14.03% -
  Horiz. % 845.96% 197.57% 142.24% 169.62% 110.77% 85.97% 100.00%
EY 0.61 2.62 3.64 3.05 4.67 6.02 5.18 -29.97%
  YoY % -76.72% -28.02% 19.34% -34.69% -22.43% 16.22% -
  Horiz. % 11.78% 50.58% 70.27% 58.88% 90.15% 116.22% 100.00%
DY 1.43 2.50 1.74 1.73 3.27 3.26 4.63 -17.77%
  YoY % -42.80% 43.68% 0.58% -47.09% 0.31% -29.59% -
  Horiz. % 30.89% 54.00% 37.58% 37.37% 70.63% 70.41% 100.00%
P/NAPS 4.45 2.65 2.02 2.26 1.65 1.14 1.49 19.98%
  YoY % 67.92% 31.19% -10.62% 36.97% 44.74% -23.49% -
  Horiz. % 298.66% 177.85% 135.57% 151.68% 110.74% 76.51% 100.00%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 24/01/14 23/01/13 19/01/12 26/01/11 20/01/10 21/01/09 17/01/08 -
Price 3.4300 2.8200 1.8900 1.7400 1.8100 0.9400 1.1200 -
P/RPS 20.24 11.07 10.01 9.43 7.16 3.96 6.51 20.79%
  YoY % 82.84% 10.59% 6.15% 31.70% 80.81% -39.17% -
  Horiz. % 310.91% 170.05% 153.76% 144.85% 109.98% 60.83% 100.00%
P/EPS 114.87 41.40 30.19 32.95 25.31 16.97 20.04 33.74%
  YoY % 177.46% 37.13% -8.38% 30.19% 49.15% -15.32% -
  Horiz. % 573.20% 206.59% 150.65% 164.42% 126.30% 84.68% 100.00%
EY 0.87 2.42 3.31 3.03 3.95 5.89 4.99 -25.24%
  YoY % -64.05% -26.89% 9.24% -23.29% -32.94% 18.04% -
  Horiz. % 17.43% 48.50% 66.33% 60.72% 79.16% 118.04% 100.00%
DY 2.04 2.30 1.59 1.72 2.76 3.19 4.46 -12.21%
  YoY % -11.30% 44.65% -7.56% -37.68% -13.48% -28.48% -
  Horiz. % 45.74% 51.57% 35.65% 38.57% 61.88% 71.52% 100.00%
P/NAPS 3.13 2.87 2.22 2.27 1.95 1.16 1.55 12.41%
  YoY % 9.06% 29.28% -2.20% 16.41% 68.10% -25.16% -
  Horiz. % 201.94% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers