Highlights

[ZHULIAN] YoY Quarter Result on 2011-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-Aug-2011  [#3]
Profit Trend QoQ -     15.75%    YoY -     22.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 57,171 124,130 110,379 91,795 73,468 83,426 88,495 -7.02%
  YoY % -53.94% 12.46% 20.25% 24.95% -11.94% -5.73% -
  Horiz. % 64.60% 140.27% 124.73% 103.73% 83.02% 94.27% 100.00%
PBT 12,853 48,787 35,116 29,768 23,962 29,486 30,688 -13.50%
  YoY % -73.65% 38.93% 17.97% 24.23% -18.73% -3.92% -
  Horiz. % 41.88% 158.98% 114.43% 97.00% 78.08% 96.08% 100.00%
Tax -2,481 -9,185 -6,891 -5,447 -4,249 -5,664 -6,585 -15.01%
  YoY % 72.99% -33.29% -26.51% -28.19% 24.98% 13.99% -
  Horiz. % 37.68% 139.48% 104.65% 82.72% 64.53% 86.01% 100.00%
NP 10,372 39,602 28,225 24,321 19,713 23,822 24,103 -13.11%
  YoY % -73.81% 40.31% 16.05% 23.38% -17.25% -1.17% -
  Horiz. % 43.03% 164.30% 117.10% 100.90% 81.79% 98.83% 100.00%
NP to SH 10,372 39,602 28,225 24,321 19,834 23,801 24,103 -13.11%
  YoY % -73.81% 40.31% 16.05% 22.62% -16.67% -1.25% -
  Horiz. % 43.03% 164.30% 117.10% 100.90% 82.29% 98.75% 100.00%
Tax Rate 19.30 % 18.83 % 19.62 % 18.30 % 17.73 % 19.21 % 21.46 % -1.75%
  YoY % 2.50% -4.03% 7.21% 3.21% -7.70% -10.48% -
  Horiz. % 89.93% 87.74% 91.43% 85.27% 82.62% 89.52% 100.00%
Total Cost 46,799 84,528 82,154 67,474 53,755 59,604 64,392 -5.18%
  YoY % -44.63% 2.89% 21.76% 25.52% -9.81% -7.44% -
  Horiz. % 72.68% 131.27% 127.58% 104.79% 83.48% 92.56% 100.00%
Net Worth 477,801 505,493 437,459 376,354 341,641 305,722 270,615 9.93%
  YoY % -5.48% 15.55% 16.24% 10.16% 11.75% 12.97% -
  Horiz. % 176.56% 186.79% 161.65% 139.07% 126.25% 112.97% 100.00%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 9,200 13,800 13,800 13,792 13,805 10,348 10,344 -1.93%
  YoY % -33.33% 0.00% 0.05% -0.09% 33.41% 0.04% -
  Horiz. % 88.93% 133.40% 133.40% 133.33% 133.46% 100.04% 100.00%
Div Payout % 88.70 % 34.85 % 48.89 % 56.71 % 69.61 % 43.48 % 42.92 % 12.85%
  YoY % 154.52% -28.72% -13.79% -18.53% 60.10% 1.30% -
  Horiz. % 206.66% 81.20% 113.91% 132.13% 162.19% 101.30% 100.00%
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 477,801 505,493 437,459 376,354 341,641 305,722 270,615 9.93%
  YoY % -5.48% 15.55% 16.24% 10.16% 11.75% 12.97% -
  Horiz. % 176.56% 186.79% 161.65% 139.07% 126.25% 112.97% 100.00%
NOSH 460,000 460,000 460,000 459,754 460,185 344,942 344,821 4.92%
  YoY % 0.00% 0.00% 0.05% -0.09% 33.41% 0.04% -
  Horiz. % 133.40% 133.40% 133.40% 133.33% 133.46% 100.04% 100.00%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 18.14 % 31.90 % 25.57 % 26.49 % 26.83 % 28.55 % 27.24 % -6.55%
  YoY % -43.13% 24.76% -3.47% -1.27% -6.02% 4.81% -
  Horiz. % 66.59% 117.11% 93.87% 97.25% 98.49% 104.81% 100.00%
ROE 2.17 % 7.83 % 6.45 % 6.46 % 5.81 % 7.79 % 8.91 % -20.97%
  YoY % -72.29% 21.40% -0.15% 11.19% -25.42% -12.57% -
  Horiz. % 24.35% 87.88% 72.39% 72.50% 65.21% 87.43% 100.00%
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 12.43 26.98 24.00 19.97 15.96 24.19 25.66 -11.37%
  YoY % -53.93% 12.42% 20.18% 25.13% -34.02% -5.73% -
  Horiz. % 48.44% 105.14% 93.53% 77.83% 62.20% 94.27% 100.00%
EPS 2.25 8.61 6.14 5.29 4.31 6.90 6.99 -17.21%
  YoY % -73.87% 40.23% 16.07% 22.74% -37.54% -1.29% -
  Horiz. % 32.19% 123.18% 87.84% 75.68% 61.66% 98.71% 100.00%
DPS 2.00 3.00 3.00 3.00 3.00 3.00 3.00 -6.53%
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0387 1.0989 0.9510 0.8186 0.7424 0.8863 0.7848 4.78%
  YoY % -5.48% 15.55% 16.17% 10.26% -16.24% 12.93% -
  Horiz. % 132.35% 140.02% 121.18% 104.31% 94.60% 112.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 12.43 26.98 24.00 19.96 15.97 18.14 19.24 -7.02%
  YoY % -53.93% 12.42% 20.24% 24.98% -11.96% -5.72% -
  Horiz. % 64.60% 140.23% 124.74% 103.74% 83.00% 94.28% 100.00%
EPS 2.25 8.61 6.14 5.29 4.31 5.17 5.24 -13.14%
  YoY % -73.87% 40.23% 16.07% 22.74% -16.63% -1.34% -
  Horiz. % 42.94% 164.31% 117.18% 100.95% 82.25% 98.66% 100.00%
DPS 2.00 3.00 3.00 3.00 3.00 2.25 2.25 -1.94%
  YoY % -33.33% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 88.89% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 1.0387 1.0989 0.9510 0.8182 0.7427 0.6646 0.5883 9.93%
  YoY % -5.48% 15.55% 16.23% 10.17% 11.75% 12.97% -
  Horiz. % 176.56% 186.79% 161.65% 139.08% 126.25% 112.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 2.4100 3.0700 2.4800 1.6100 1.8500 1.4600 0.9400 -
P/RPS 19.39 11.38 10.34 8.06 11.59 6.04 3.66 32.02%
  YoY % 70.39% 10.06% 28.29% -30.46% 91.89% 65.03% -
  Horiz. % 529.78% 310.93% 282.51% 220.22% 316.67% 165.03% 100.00%
P/EPS 106.88 35.66 40.42 30.43 42.92 21.16 13.45 41.24%
  YoY % 199.72% -11.78% 32.83% -29.10% 102.84% 57.32% -
  Horiz. % 794.65% 265.13% 300.52% 226.25% 319.11% 157.32% 100.00%
EY 0.94 2.80 2.47 3.29 2.33 4.73 7.44 -29.15%
  YoY % -66.43% 13.36% -24.92% 41.20% -50.74% -36.42% -
  Horiz. % 12.63% 37.63% 33.20% 44.22% 31.32% 63.58% 100.00%
DY 0.83 0.98 1.21 1.86 1.62 2.05 3.19 -20.09%
  YoY % -15.31% -19.01% -34.95% 14.81% -20.98% -35.74% -
  Horiz. % 26.02% 30.72% 37.93% 58.31% 50.78% 64.26% 100.00%
P/NAPS 2.32 2.79 2.61 1.97 2.49 1.65 1.20 11.61%
  YoY % -16.85% 6.90% 32.49% -20.88% 50.91% 37.50% -
  Horiz. % 193.33% 232.50% 217.50% 164.17% 207.50% 137.50% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 15/10/14 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 15/10/08 -
Price 2.3500 4.0100 2.7600 1.6600 1.9200 1.8700 0.9000 -
P/RPS 18.91 14.86 11.50 8.31 12.03 7.73 3.51 32.39%
  YoY % 27.25% 29.22% 38.39% -30.92% 55.63% 120.23% -
  Horiz. % 538.75% 423.36% 327.64% 236.75% 342.74% 220.23% 100.00%
P/EPS 104.22 46.58 44.98 31.38 44.55 27.10 12.88 41.67%
  YoY % 123.74% 3.56% 43.34% -29.56% 64.39% 110.40% -
  Horiz. % 809.16% 361.65% 349.22% 243.63% 345.89% 210.40% 100.00%
EY 0.96 2.15 2.22 3.19 2.24 3.69 7.77 -29.42%
  YoY % -55.35% -3.15% -30.41% 42.41% -39.30% -52.51% -
  Horiz. % 12.36% 27.67% 28.57% 41.06% 28.83% 47.49% 100.00%
DY 0.85 0.75 1.09 1.81 1.56 1.60 3.33 -20.35%
  YoY % 13.33% -31.19% -39.78% 16.03% -2.50% -51.95% -
  Horiz. % 25.53% 22.52% 32.73% 54.35% 46.85% 48.05% 100.00%
P/NAPS 2.26 3.65 2.90 2.03 2.59 2.11 1.15 11.91%
  YoY % -38.08% 25.86% 42.86% -21.62% 22.75% 83.48% -
  Horiz. % 196.52% 317.39% 252.17% 176.52% 225.22% 183.48% 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 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
3. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
4. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
5. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
6. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. 云顶离林国泰:“尽所能减风险保盈利” 星洲日報/投資致富‧企業故事
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers