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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
5. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
6. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. Anwar to meet Agong tomorrow, but aide says scheduled ‘long time ago’ save malaysia!!!
Partners & Brokers