Highlights

[ZHULIAN] YoY Quarter Result on 2010-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 18-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 31-Aug-2010  [#3]
Profit Trend QoQ -     10.11%    YoY -     -16.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 124,130 110,379 91,795 73,468 83,426 88,495 54,756 14.60%
  YoY % 12.46% 20.25% 24.95% -11.94% -5.73% 61.62% -
  Horiz. % 226.70% 201.58% 167.64% 134.17% 152.36% 161.62% 100.00%
PBT 48,787 35,116 29,768 23,962 29,486 30,688 16,020 20.37%
  YoY % 38.93% 17.97% 24.23% -18.73% -3.92% 91.56% -
  Horiz. % 304.54% 219.20% 185.82% 149.58% 184.06% 191.56% 100.00%
Tax -9,185 -6,891 -5,447 -4,249 -5,664 -6,585 -3,391 18.05%
  YoY % -33.29% -26.51% -28.19% 24.98% 13.99% -94.19% -
  Horiz. % 270.86% 203.21% 160.63% 125.30% 167.03% 194.19% 100.00%
NP 39,602 28,225 24,321 19,713 23,822 24,103 12,629 20.96%
  YoY % 40.31% 16.05% 23.38% -17.25% -1.17% 90.85% -
  Horiz. % 313.58% 223.49% 192.58% 156.09% 188.63% 190.85% 100.00%
NP to SH 39,602 28,225 24,321 19,834 23,801 24,103 12,629 20.96%
  YoY % 40.31% 16.05% 22.62% -16.67% -1.25% 90.85% -
  Horiz. % 313.58% 223.49% 192.58% 157.05% 188.46% 190.85% 100.00%
Tax Rate 18.83 % 19.62 % 18.30 % 17.73 % 19.21 % 21.46 % 21.17 % -1.93%
  YoY % -4.03% 7.21% 3.21% -7.70% -10.48% 1.37% -
  Horiz. % 88.95% 92.68% 86.44% 83.75% 90.74% 101.37% 100.00%
Total Cost 84,528 82,154 67,474 53,755 59,604 64,392 42,127 12.30%
  YoY % 2.89% 21.76% 25.52% -9.81% -7.44% 52.85% -
  Horiz. % 200.65% 195.02% 160.17% 127.60% 141.49% 152.85% 100.00%
Net Worth 505,493 437,459 376,354 341,641 305,722 270,615 239,329 13.26%
  YoY % 15.55% 16.24% 10.16% 11.75% 12.97% 13.07% -
  Horiz. % 211.21% 182.79% 157.25% 142.75% 127.74% 113.07% 100.00%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 13,800 13,800 13,792 13,805 10,348 10,344 12,076 2.25%
  YoY % 0.00% 0.05% -0.09% 33.41% 0.04% -14.34% -
  Horiz. % 114.27% 114.27% 114.21% 114.31% 85.69% 85.66% 100.00%
Div Payout % 34.85 % 48.89 % 56.71 % 69.61 % 43.48 % 42.92 % 95.63 % -15.47%
  YoY % -28.72% -13.79% -18.53% 60.10% 1.30% -55.12% -
  Horiz. % 36.44% 51.12% 59.30% 72.79% 45.47% 44.88% 100.00%
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 505,493 437,459 376,354 341,641 305,722 270,615 239,329 13.26%
  YoY % 15.55% 16.24% 10.16% 11.75% 12.97% 13.07% -
  Horiz. % 211.21% 182.79% 157.25% 142.75% 127.74% 113.07% 100.00%
NOSH 460,000 460,000 459,754 460,185 344,942 344,821 345,054 4.90%
  YoY % 0.00% 0.05% -0.09% 33.41% 0.04% -0.07% -
  Horiz. % 133.31% 133.31% 133.24% 133.37% 99.97% 99.93% 100.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 31.90 % 25.57 % 26.49 % 26.83 % 28.55 % 27.24 % 23.06 % 5.55%
  YoY % 24.76% -3.47% -1.27% -6.02% 4.81% 18.13% -
  Horiz. % 138.33% 110.88% 114.87% 116.35% 123.81% 118.13% 100.00%
ROE 7.83 % 6.45 % 6.46 % 5.81 % 7.79 % 8.91 % 5.28 % 6.78%
  YoY % 21.40% -0.15% 11.19% -25.42% -12.57% 68.75% -
  Horiz. % 148.30% 122.16% 122.35% 110.04% 147.54% 168.75% 100.00%
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 26.98 24.00 19.97 15.96 24.19 25.66 15.87 9.24%
  YoY % 12.42% 20.18% 25.13% -34.02% -5.73% 61.69% -
  Horiz. % 170.01% 151.23% 125.83% 100.57% 152.43% 161.69% 100.00%
EPS 8.61 6.14 5.29 4.31 6.90 6.99 3.66 15.31%
  YoY % 40.23% 16.07% 22.74% -37.54% -1.29% 90.98% -
  Horiz. % 235.25% 167.76% 144.54% 117.76% 188.52% 190.98% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.50 -2.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -14.29% -
  Horiz. % 85.71% 85.71% 85.71% 85.71% 85.71% 85.71% 100.00%
NAPS 1.0989 0.9510 0.8186 0.7424 0.8863 0.7848 0.6936 7.96%
  YoY % 15.55% 16.17% 10.26% -16.24% 12.93% 13.15% -
  Horiz. % 158.43% 137.11% 118.02% 107.04% 127.78% 113.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 26.98 24.00 19.96 15.97 18.14 19.24 11.90 14.60%
  YoY % 12.42% 20.24% 24.98% -11.96% -5.72% 61.68% -
  Horiz. % 226.72% 201.68% 167.73% 134.20% 152.44% 161.68% 100.00%
EPS 8.61 6.14 5.29 4.31 5.17 5.24 2.75 20.93%
  YoY % 40.23% 16.07% 22.74% -16.63% -1.34% 90.55% -
  Horiz. % 313.09% 223.27% 192.36% 156.73% 188.00% 190.55% 100.00%
DPS 3.00 3.00 3.00 3.00 2.25 2.25 2.63 2.22%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% -14.45% -
  Horiz. % 114.07% 114.07% 114.07% 114.07% 85.55% 85.55% 100.00%
NAPS 1.0989 0.9510 0.8182 0.7427 0.6646 0.5883 0.5203 13.26%
  YoY % 15.55% 16.23% 10.17% 11.75% 12.97% 13.07% -
  Horiz. % 211.21% 182.78% 157.26% 142.74% 127.73% 113.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 3.0700 2.4800 1.6100 1.8500 1.4600 0.9400 1.1800 -
P/RPS 11.38 10.34 8.06 11.59 6.04 3.66 7.44 7.33%
  YoY % 10.06% 28.29% -30.46% 91.89% 65.03% -50.81% -
  Horiz. % 152.96% 138.98% 108.33% 155.78% 81.18% 49.19% 100.00%
P/EPS 35.66 40.42 30.43 42.92 21.16 13.45 32.24 1.69%
  YoY % -11.78% 32.83% -29.10% 102.84% 57.32% -58.28% -
  Horiz. % 110.61% 125.37% 94.39% 133.13% 65.63% 41.72% 100.00%
EY 2.80 2.47 3.29 2.33 4.73 7.44 3.10 -1.68%
  YoY % 13.36% -24.92% 41.20% -50.74% -36.42% 140.00% -
  Horiz. % 90.32% 79.68% 106.13% 75.16% 152.58% 240.00% 100.00%
DY 0.98 1.21 1.86 1.62 2.05 3.19 2.97 -16.86%
  YoY % -19.01% -34.95% 14.81% -20.98% -35.74% 7.41% -
  Horiz. % 33.00% 40.74% 62.63% 54.55% 69.02% 107.41% 100.00%
P/NAPS 2.79 2.61 1.97 2.49 1.65 1.20 1.70 8.60%
  YoY % 6.90% 32.49% -20.88% 50.91% 37.50% -29.41% -
  Horiz. % 164.12% 153.53% 115.88% 146.47% 97.06% 70.59% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 15/10/08 17/10/07 -
Price 4.0100 2.7600 1.6600 1.9200 1.8700 0.9000 1.1500 -
P/RPS 14.86 11.50 8.31 12.03 7.73 3.51 7.25 12.69%
  YoY % 29.22% 38.39% -30.92% 55.63% 120.23% -51.59% -
  Horiz. % 204.97% 158.62% 114.62% 165.93% 106.62% 48.41% 100.00%
P/EPS 46.58 44.98 31.38 44.55 27.10 12.88 31.42 6.78%
  YoY % 3.56% 43.34% -29.56% 64.39% 110.40% -59.01% -
  Horiz. % 148.25% 143.16% 99.87% 141.79% 86.25% 40.99% 100.00%
EY 2.15 2.22 3.19 2.24 3.69 7.77 3.18 -6.31%
  YoY % -3.15% -30.41% 42.41% -39.30% -52.51% 144.34% -
  Horiz. % 67.61% 69.81% 100.31% 70.44% 116.04% 244.34% 100.00%
DY 0.75 1.09 1.81 1.56 1.60 3.33 3.04 -20.79%
  YoY % -31.19% -39.78% 16.03% -2.50% -51.95% 9.54% -
  Horiz. % 24.67% 35.86% 59.54% 51.32% 52.63% 109.54% 100.00%
P/NAPS 3.65 2.90 2.03 2.59 2.11 1.15 1.66 14.02%
  YoY % 25.86% 42.86% -21.62% 22.75% 83.48% -30.72% -
  Horiz. % 219.88% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers