Highlights

[ZHULIAN] YoY Quarter Result on 2009-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 15-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 31-May-2009  [#2]
Profit Trend QoQ -     -0.91%    YoY -     3.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 110,985 92,687 77,920 73,554 72,156 53,590 0 -
  YoY % 19.74% 18.95% 5.94% 1.94% 34.64% 0.00% -
  Horiz. % 207.10% 172.96% 145.40% 137.25% 134.64% 100.00% -
PBT 34,145 23,662 20,589 19,741 20,115 14,546 0 -
  YoY % 44.30% 14.93% 4.30% -1.86% 38.29% 0.00% -
  Horiz. % 234.74% 162.67% 141.54% 135.71% 138.29% 100.00% -
Tax -4,995 -2,650 -2,673 -3,051 -3,945 -2,700 0 -
  YoY % -88.49% 0.86% 12.39% 22.66% -46.11% 0.00% -
  Horiz. % 185.00% 98.15% 99.00% 113.00% 146.11% 100.00% -
NP 29,150 21,012 17,916 16,690 16,170 11,846 0 -
  YoY % 38.73% 17.28% 7.35% 3.22% 36.50% 0.00% -
  Horiz. % 246.07% 177.38% 151.24% 140.89% 136.50% 100.00% -
NP to SH 29,150 21,012 18,013 16,690 16,170 11,846 0 -
  YoY % 38.73% 16.65% 7.93% 3.22% 36.50% 0.00% -
  Horiz. % 246.07% 177.38% 152.06% 140.89% 136.50% 100.00% -
Tax Rate 14.63 % 11.20 % 12.98 % 15.46 % 19.61 % 18.56 % - % -
  YoY % 30.63% -13.71% -16.04% -21.16% 5.66% 0.00% -
  Horiz. % 78.83% 60.34% 69.94% 83.30% 105.66% 100.00% -
Total Cost 81,835 71,675 60,004 56,864 55,986 41,744 0 -
  YoY % 14.18% 19.45% 5.52% 1.57% 34.12% 0.00% -
  Horiz. % 196.04% 171.70% 143.74% 136.22% 134.12% 100.00% -
Net Worth 421,866 366,445 335,552 292,178 256,823 214,561 - -
  YoY % 15.12% 9.21% 14.85% 13.77% 19.70% 0.00% -
  Horiz. % 196.62% 170.79% 156.39% 136.17% 119.70% 100.00% -
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 13,800 13,793 10,352 10,345 10,343 21,207 - -
  YoY % 0.05% 33.24% 0.07% 0.02% -51.23% 0.00% -
  Horiz. % 65.07% 65.04% 48.81% 48.78% 48.77% 100.00% -
Div Payout % 47.34 % 65.65 % 57.47 % 61.98 % 63.97 % 179.03 % - % -
  YoY % -27.89% 14.23% -7.28% -3.11% -64.27% 0.00% -
  Horiz. % 26.44% 36.67% 32.10% 34.62% 35.73% 100.00% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 421,866 366,445 335,552 292,178 256,823 214,561 - -
  YoY % 15.12% 9.21% 14.85% 13.77% 19.70% 0.00% -
  Horiz. % 196.62% 170.79% 156.39% 136.17% 119.70% 100.00% -
NOSH 460,000 459,781 345,076 344,834 344,776 302,966 - -
  YoY % 0.05% 33.24% 0.07% 0.02% 13.80% 0.00% -
  Horiz. % 151.83% 151.76% 113.90% 113.82% 113.80% 100.00% -
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 26.26 % 22.67 % 22.99 % 22.69 % 22.41 % 22.10 % - % -
  YoY % 15.84% -1.39% 1.32% 1.25% 1.40% 0.00% -
  Horiz. % 118.82% 102.58% 104.03% 102.67% 101.40% 100.00% -
ROE 6.91 % 5.73 % 5.37 % 5.71 % 6.30 % 5.52 % - % -
  YoY % 20.59% 6.70% -5.95% -9.37% 14.13% 0.00% -
  Horiz. % 125.18% 103.80% 97.28% 103.44% 114.13% 100.00% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 24.13 20.16 22.58 21.33 20.93 17.69 - -
  YoY % 19.69% -10.72% 5.86% 1.91% 18.32% 0.00% -
  Horiz. % 136.40% 113.96% 127.64% 120.58% 118.32% 100.00% -
EPS 6.34 4.57 5.22 4.84 4.69 3.91 0.00 -
  YoY % 38.73% -12.45% 7.85% 3.20% 19.95% 0.00% -
  Horiz. % 162.15% 116.88% 133.50% 123.79% 119.95% 100.00% -
DPS 3.00 3.00 3.00 3.00 3.00 7.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -57.14% 0.00% -
  Horiz. % 42.86% 42.86% 42.86% 42.86% 42.86% 100.00% -
NAPS 0.9171 0.7970 0.9724 0.8473 0.7449 0.7082 - -
  YoY % 15.07% -18.04% 14.76% 13.75% 5.18% 0.00% -
  Horiz. % 129.50% 112.54% 137.31% 119.64% 105.18% 100.00% -
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 24.13 20.15 16.94 15.99 15.69 11.65 - -
  YoY % 19.75% 18.95% 5.94% 1.91% 34.68% 0.00% -
  Horiz. % 207.12% 172.96% 145.41% 137.25% 134.68% 100.00% -
EPS 6.34 4.57 3.92 3.63 3.52 2.58 0.00 -
  YoY % 38.73% 16.58% 7.99% 3.13% 36.43% 0.00% -
  Horiz. % 245.74% 177.13% 151.94% 140.70% 136.43% 100.00% -
DPS 3.00 3.00 2.25 2.25 2.25 4.61 0.00 -
  YoY % 0.00% 33.33% 0.00% 0.00% -51.19% 0.00% -
  Horiz. % 65.08% 65.08% 48.81% 48.81% 48.81% 100.00% -
NAPS 0.9171 0.7966 0.7295 0.6352 0.5583 0.4664 - -
  YoY % 15.13% 9.20% 14.85% 13.77% 19.70% 0.00% -
  Horiz. % 196.63% 170.80% 156.41% 136.19% 119.70% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 - -
Price 1.9700 1.7000 2.4400 1.2300 1.0300 1.0300 0.0000 -
P/RPS 8.17 8.43 10.81 5.77 4.92 5.82 0.00 -
  YoY % -3.08% -22.02% 87.35% 17.28% -15.46% 0.00% -
  Horiz. % 140.38% 144.85% 185.74% 99.14% 84.54% 100.00% -
P/EPS 31.09 37.20 46.74 25.41 21.96 26.34 0.00 -
  YoY % -16.42% -20.41% 83.94% 15.71% -16.63% 0.00% -
  Horiz. % 118.03% 141.23% 177.45% 96.47% 83.37% 100.00% -
EY 3.22 2.69 2.14 3.93 4.55 3.80 0.00 -
  YoY % 19.70% 25.70% -45.55% -13.63% 19.74% 0.00% -
  Horiz. % 84.74% 70.79% 56.32% 103.42% 119.74% 100.00% -
DY 1.52 1.76 1.23 2.44 2.91 6.80 0.00 -
  YoY % -13.64% 43.09% -49.59% -16.15% -57.21% 0.00% -
  Horiz. % 22.35% 25.88% 18.09% 35.88% 42.79% 100.00% -
P/NAPS 2.15 2.13 2.51 1.45 1.38 1.45 0.00 -
  YoY % 0.94% -15.14% 73.10% 5.07% -4.83% 0.00% -
  Horiz. % 148.28% 146.90% 173.10% 100.00% 95.17% 100.00% -
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 11/07/12 13/07/11 14/07/10 15/07/09 16/07/08 17/07/07 - -
Price 2.1000 1.7500 2.7300 1.4500 0.9500 1.3500 0.0000 -
P/RPS 8.70 8.68 12.09 6.80 4.54 7.63 0.00 -
  YoY % 0.23% -28.21% 77.79% 49.78% -40.50% 0.00% -
  Horiz. % 114.02% 113.76% 158.45% 89.12% 59.50% 100.00% -
P/EPS 33.14 38.29 52.30 29.96 20.26 34.53 0.00 -
  YoY % -13.45% -26.79% 74.57% 47.88% -41.33% 0.00% -
  Horiz. % 95.97% 110.89% 151.46% 86.77% 58.67% 100.00% -
EY 3.02 2.61 1.91 3.34 4.94 2.90 0.00 -
  YoY % 15.71% 36.65% -42.81% -32.39% 70.34% 0.00% -
  Horiz. % 104.14% 90.00% 65.86% 115.17% 170.34% 100.00% -
DY 1.43 1.71 1.10 2.07 3.16 5.19 0.00 -
  YoY % -16.37% 55.45% -46.86% -34.49% -39.11% 0.00% -
  Horiz. % 27.55% 32.95% 21.19% 39.88% 60.89% 100.00% -
P/NAPS 2.29 2.20 2.81 1.71 1.28 1.91 0.00 -
  YoY % 4.09% -21.71% 64.33% 33.59% -32.98% 0.00% -
  Horiz. % 119.90% 115.18% 147.12% 89.53% 67.02% 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