Highlights

[ZHULIAN] YoY Quarter Result on 2009-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 31-Aug-2009  [#3]
Profit Trend QoQ -     42.61%    YoY -     -1.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 110,379 91,795 73,468 83,426 88,495 54,756 0 -
  YoY % 20.25% 24.95% -11.94% -5.73% 61.62% 0.00% -
  Horiz. % 201.58% 167.64% 134.17% 152.36% 161.62% 100.00% -
PBT 35,116 29,768 23,962 29,486 30,688 16,020 0 -
  YoY % 17.97% 24.23% -18.73% -3.92% 91.56% 0.00% -
  Horiz. % 219.20% 185.82% 149.58% 184.06% 191.56% 100.00% -
Tax -6,891 -5,447 -4,249 -5,664 -6,585 -3,391 0 -
  YoY % -26.51% -28.19% 24.98% 13.99% -94.19% 0.00% -
  Horiz. % 203.21% 160.63% 125.30% 167.03% 194.19% 100.00% -
NP 28,225 24,321 19,713 23,822 24,103 12,629 0 -
  YoY % 16.05% 23.38% -17.25% -1.17% 90.85% 0.00% -
  Horiz. % 223.49% 192.58% 156.09% 188.63% 190.85% 100.00% -
NP to SH 28,225 24,321 19,834 23,801 24,103 12,629 0 -
  YoY % 16.05% 22.62% -16.67% -1.25% 90.85% 0.00% -
  Horiz. % 223.49% 192.58% 157.05% 188.46% 190.85% 100.00% -
Tax Rate 19.62 % 18.30 % 17.73 % 19.21 % 21.46 % 21.17 % - % -
  YoY % 7.21% 3.21% -7.70% -10.48% 1.37% 0.00% -
  Horiz. % 92.68% 86.44% 83.75% 90.74% 101.37% 100.00% -
Total Cost 82,154 67,474 53,755 59,604 64,392 42,127 0 -
  YoY % 21.76% 25.52% -9.81% -7.44% 52.85% 0.00% -
  Horiz. % 195.02% 160.17% 127.60% 141.49% 152.85% 100.00% -
Net Worth 437,459 376,354 341,641 305,722 270,615 239,329 - -
  YoY % 16.24% 10.16% 11.75% 12.97% 13.07% 0.00% -
  Horiz. % 182.79% 157.25% 142.75% 127.74% 113.07% 100.00% -
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 13,800 13,792 13,805 10,348 10,344 12,076 - -
  YoY % 0.05% -0.09% 33.41% 0.04% -14.34% 0.00% -
  Horiz. % 114.27% 114.21% 114.31% 85.69% 85.66% 100.00% -
Div Payout % 48.89 % 56.71 % 69.61 % 43.48 % 42.92 % 95.63 % - % -
  YoY % -13.79% -18.53% 60.10% 1.30% -55.12% 0.00% -
  Horiz. % 51.12% 59.30% 72.79% 45.47% 44.88% 100.00% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 437,459 376,354 341,641 305,722 270,615 239,329 - -
  YoY % 16.24% 10.16% 11.75% 12.97% 13.07% 0.00% -
  Horiz. % 182.79% 157.25% 142.75% 127.74% 113.07% 100.00% -
NOSH 460,000 459,754 460,185 344,942 344,821 345,054 - -
  YoY % 0.05% -0.09% 33.41% 0.04% -0.07% 0.00% -
  Horiz. % 133.31% 133.24% 133.37% 99.97% 99.93% 100.00% -
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 25.57 % 26.49 % 26.83 % 28.55 % 27.24 % 23.06 % - % -
  YoY % -3.47% -1.27% -6.02% 4.81% 18.13% 0.00% -
  Horiz. % 110.88% 114.87% 116.35% 123.81% 118.13% 100.00% -
ROE 6.45 % 6.46 % 5.81 % 7.79 % 8.91 % 5.28 % - % -
  YoY % -0.15% 11.19% -25.42% -12.57% 68.75% 0.00% -
  Horiz. % 122.16% 122.35% 110.04% 147.54% 168.75% 100.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 24.00 19.97 15.96 24.19 25.66 15.87 - -
  YoY % 20.18% 25.13% -34.02% -5.73% 61.69% 0.00% -
  Horiz. % 151.23% 125.83% 100.57% 152.43% 161.69% 100.00% -
EPS 6.14 5.29 4.31 6.90 6.99 3.66 0.00 -
  YoY % 16.07% 22.74% -37.54% -1.29% 90.98% 0.00% -
  Horiz. % 167.76% 144.54% 117.76% 188.52% 190.98% 100.00% -
DPS 3.00 3.00 3.00 3.00 3.00 3.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -14.29% 0.00% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 85.71% 100.00% -
NAPS 0.9510 0.8186 0.7424 0.8863 0.7848 0.6936 - -
  YoY % 16.17% 10.26% -16.24% 12.93% 13.15% 0.00% -
  Horiz. % 137.11% 118.02% 107.04% 127.78% 113.15% 100.00% -
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 24.00 19.96 15.97 18.14 19.24 11.90 - -
  YoY % 20.24% 24.98% -11.96% -5.72% 61.68% 0.00% -
  Horiz. % 201.68% 167.73% 134.20% 152.44% 161.68% 100.00% -
EPS 6.14 5.29 4.31 5.17 5.24 2.75 0.00 -
  YoY % 16.07% 22.74% -16.63% -1.34% 90.55% 0.00% -
  Horiz. % 223.27% 192.36% 156.73% 188.00% 190.55% 100.00% -
DPS 3.00 3.00 3.00 2.25 2.25 2.63 0.00 -
  YoY % 0.00% 0.00% 33.33% 0.00% -14.45% 0.00% -
  Horiz. % 114.07% 114.07% 114.07% 85.55% 85.55% 100.00% -
NAPS 0.9510 0.8182 0.7427 0.6646 0.5883 0.5203 - -
  YoY % 16.23% 10.17% 11.75% 12.97% 13.07% 0.00% -
  Horiz. % 182.78% 157.26% 142.74% 127.73% 113.07% 100.00% -
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 - -
Price 2.4800 1.6100 1.8500 1.4600 0.9400 1.1800 0.0000 -
P/RPS 10.34 8.06 11.59 6.04 3.66 7.44 0.00 -
  YoY % 28.29% -30.46% 91.89% 65.03% -50.81% 0.00% -
  Horiz. % 138.98% 108.33% 155.78% 81.18% 49.19% 100.00% -
P/EPS 40.42 30.43 42.92 21.16 13.45 32.24 0.00 -
  YoY % 32.83% -29.10% 102.84% 57.32% -58.28% 0.00% -
  Horiz. % 125.37% 94.39% 133.13% 65.63% 41.72% 100.00% -
EY 2.47 3.29 2.33 4.73 7.44 3.10 0.00 -
  YoY % -24.92% 41.20% -50.74% -36.42% 140.00% 0.00% -
  Horiz. % 79.68% 106.13% 75.16% 152.58% 240.00% 100.00% -
DY 1.21 1.86 1.62 2.05 3.19 2.97 0.00 -
  YoY % -34.95% 14.81% -20.98% -35.74% 7.41% 0.00% -
  Horiz. % 40.74% 62.63% 54.55% 69.02% 107.41% 100.00% -
P/NAPS 2.61 1.97 2.49 1.65 1.20 1.70 0.00 -
  YoY % 32.49% -20.88% 50.91% 37.50% -29.41% 0.00% -
  Horiz. % 153.53% 115.88% 146.47% 97.06% 70.59% 100.00% -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 24/10/12 14/10/11 18/10/10 14/10/09 15/10/08 17/10/07 - -
Price 2.7600 1.6600 1.9200 1.8700 0.9000 1.1500 0.0000 -
P/RPS 11.50 8.31 12.03 7.73 3.51 7.25 0.00 -
  YoY % 38.39% -30.92% 55.63% 120.23% -51.59% 0.00% -
  Horiz. % 158.62% 114.62% 165.93% 106.62% 48.41% 100.00% -
P/EPS 44.98 31.38 44.55 27.10 12.88 31.42 0.00 -
  YoY % 43.34% -29.56% 64.39% 110.40% -59.01% 0.00% -
  Horiz. % 143.16% 99.87% 141.79% 86.25% 40.99% 100.00% -
EY 2.22 3.19 2.24 3.69 7.77 3.18 0.00 -
  YoY % -30.41% 42.41% -39.30% -52.51% 144.34% 0.00% -
  Horiz. % 69.81% 100.31% 70.44% 116.04% 244.34% 100.00% -
DY 1.09 1.81 1.56 1.60 3.33 3.04 0.00 -
  YoY % -39.78% 16.03% -2.50% -51.95% 9.54% 0.00% -
  Horiz. % 35.86% 59.54% 51.32% 52.63% 109.54% 100.00% -
P/NAPS 2.90 2.03 2.59 2.11 1.15 1.66 0.00 -
  YoY % 42.86% -21.62% 22.75% 83.48% -30.72% 0.00% -
  Horiz. % 174.70% 122.29% 156.02% 127.11% 69.28% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers