Highlights

[ZHULIAN] YoY Quarter Result on 2010-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 31-May-2010  [#2]
Profit Trend QoQ -     -27.74%    YoY -     7.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 106,233 110,985 92,687 77,920 73,554 72,156 53,590 12.07%
  YoY % -4.28% 19.74% 18.95% 5.94% 1.94% 34.64% -
  Horiz. % 198.23% 207.10% 172.96% 145.40% 137.25% 134.64% 100.00%
PBT 42,364 34,145 23,662 20,589 19,741 20,115 14,546 19.48%
  YoY % 24.07% 44.30% 14.93% 4.30% -1.86% 38.29% -
  Horiz. % 291.24% 234.74% 162.67% 141.54% 135.71% 138.29% 100.00%
Tax -4,437 -4,995 -2,650 -2,673 -3,051 -3,945 -2,700 8.62%
  YoY % 11.17% -88.49% 0.86% 12.39% 22.66% -46.11% -
  Horiz. % 164.33% 185.00% 98.15% 99.00% 113.00% 146.11% 100.00%
NP 37,927 29,150 21,012 17,916 16,690 16,170 11,846 21.38%
  YoY % 30.11% 38.73% 17.28% 7.35% 3.22% 36.50% -
  Horiz. % 320.17% 246.07% 177.38% 151.24% 140.89% 136.50% 100.00%
NP to SH 37,927 29,150 21,012 18,013 16,690 16,170 11,846 21.38%
  YoY % 30.11% 38.73% 16.65% 7.93% 3.22% 36.50% -
  Horiz. % 320.17% 246.07% 177.38% 152.06% 140.89% 136.50% 100.00%
Tax Rate 10.47 % 14.63 % 11.20 % 12.98 % 15.46 % 19.61 % 18.56 % -9.09%
  YoY % -28.43% 30.63% -13.71% -16.04% -21.16% 5.66% -
  Horiz. % 56.41% 78.83% 60.34% 69.94% 83.30% 105.66% 100.00%
Total Cost 68,306 81,835 71,675 60,004 56,864 55,986 41,744 8.55%
  YoY % -16.53% 14.18% 19.45% 5.52% 1.57% 34.12% -
  Horiz. % 163.63% 196.04% 171.70% 143.74% 136.22% 134.12% 100.00%
Net Worth 479,457 421,866 366,445 335,552 292,178 256,823 214,561 14.33%
  YoY % 13.65% 15.12% 9.21% 14.85% 13.77% 19.70% -
  Horiz. % 223.46% 196.62% 170.79% 156.39% 136.17% 119.70% 100.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 13,800 13,800 13,793 10,352 10,345 10,343 21,207 -6.91%
  YoY % 0.00% 0.05% 33.24% 0.07% 0.02% -51.23% -
  Horiz. % 65.07% 65.07% 65.04% 48.81% 48.78% 48.77% 100.00%
Div Payout % 36.39 % 47.34 % 65.65 % 57.47 % 61.98 % 63.97 % 179.03 % -23.30%
  YoY % -23.13% -27.89% 14.23% -7.28% -3.11% -64.27% -
  Horiz. % 20.33% 26.44% 36.67% 32.10% 34.62% 35.73% 100.00%
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 479,457 421,866 366,445 335,552 292,178 256,823 214,561 14.33%
  YoY % 13.65% 15.12% 9.21% 14.85% 13.77% 19.70% -
  Horiz. % 223.46% 196.62% 170.79% 156.39% 136.17% 119.70% 100.00%
NOSH 460,000 460,000 459,781 345,076 344,834 344,776 302,966 7.20%
  YoY % 0.00% 0.05% 33.24% 0.07% 0.02% 13.80% -
  Horiz. % 151.83% 151.83% 151.76% 113.90% 113.82% 113.80% 100.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 35.70 % 26.26 % 22.67 % 22.99 % 22.69 % 22.41 % 22.10 % 8.31%
  YoY % 35.95% 15.84% -1.39% 1.32% 1.25% 1.40% -
  Horiz. % 161.54% 118.82% 102.58% 104.03% 102.67% 101.40% 100.00%
ROE 7.91 % 6.91 % 5.73 % 5.37 % 5.71 % 6.30 % 5.52 % 6.17%
  YoY % 14.47% 20.59% 6.70% -5.95% -9.37% 14.13% -
  Horiz. % 143.30% 125.18% 103.80% 97.28% 103.44% 114.13% 100.00%
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 23.09 24.13 20.16 22.58 21.33 20.93 17.69 4.54%
  YoY % -4.31% 19.69% -10.72% 5.86% 1.91% 18.32% -
  Horiz. % 130.53% 136.40% 113.96% 127.64% 120.58% 118.32% 100.00%
EPS 8.25 6.34 4.57 5.22 4.84 4.69 3.91 13.24%
  YoY % 30.13% 38.73% -12.45% 7.85% 3.20% 19.95% -
  Horiz. % 211.00% 162.15% 116.88% 133.50% 123.79% 119.95% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 7.00 -13.16%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -57.14% -
  Horiz. % 42.86% 42.86% 42.86% 42.86% 42.86% 42.86% 100.00%
NAPS 1.0423 0.9171 0.7970 0.9724 0.8473 0.7449 0.7082 6.65%
  YoY % 13.65% 15.07% -18.04% 14.76% 13.75% 5.18% -
  Horiz. % 147.18% 129.50% 112.54% 137.31% 119.64% 105.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 23.09 24.13 20.15 16.94 15.99 15.69 11.65 12.07%
  YoY % -4.31% 19.75% 18.95% 5.94% 1.91% 34.68% -
  Horiz. % 198.20% 207.12% 172.96% 145.41% 137.25% 134.68% 100.00%
EPS 8.25 6.34 4.57 3.92 3.63 3.52 2.58 21.36%
  YoY % 30.13% 38.73% 16.58% 7.99% 3.13% 36.43% -
  Horiz. % 319.77% 245.74% 177.13% 151.94% 140.70% 136.43% 100.00%
DPS 3.00 3.00 3.00 2.25 2.25 2.25 4.61 -6.90%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% -51.19% -
  Horiz. % 65.08% 65.08% 65.08% 48.81% 48.81% 48.81% 100.00%
NAPS 1.0423 0.9171 0.7966 0.7295 0.6352 0.5583 0.4664 14.33%
  YoY % 13.65% 15.13% 9.20% 14.85% 13.77% 19.70% -
  Horiz. % 223.48% 196.63% 170.80% 156.41% 136.19% 119.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 3.0900 1.9700 1.7000 2.4400 1.2300 1.0300 1.0300 -
P/RPS 13.38 8.17 8.43 10.81 5.77 4.92 5.82 14.87%
  YoY % 63.77% -3.08% -22.02% 87.35% 17.28% -15.46% -
  Horiz. % 229.90% 140.38% 144.85% 185.74% 99.14% 84.54% 100.00%
P/EPS 37.48 31.09 37.20 46.74 25.41 21.96 26.34 6.05%
  YoY % 20.55% -16.42% -20.41% 83.94% 15.71% -16.63% -
  Horiz. % 142.29% 118.03% 141.23% 177.45% 96.47% 83.37% 100.00%
EY 2.67 3.22 2.69 2.14 3.93 4.55 3.80 -5.71%
  YoY % -17.08% 19.70% 25.70% -45.55% -13.63% 19.74% -
  Horiz. % 70.26% 84.74% 70.79% 56.32% 103.42% 119.74% 100.00%
DY 0.97 1.52 1.76 1.23 2.44 2.91 6.80 -27.69%
  YoY % -36.18% -13.64% 43.09% -49.59% -16.15% -57.21% -
  Horiz. % 14.26% 22.35% 25.88% 18.09% 35.88% 42.79% 100.00%
P/NAPS 2.96 2.15 2.13 2.51 1.45 1.38 1.45 12.62%
  YoY % 37.67% 0.94% -15.14% 73.10% 5.07% -4.83% -
  Horiz. % 204.14% 148.28% 146.90% 173.10% 100.00% 95.17% 100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 16/07/08 17/07/07 -
Price 3.1000 2.1000 1.7500 2.7300 1.4500 0.9500 1.3500 -
P/RPS 13.42 8.70 8.68 12.09 6.80 4.54 7.63 9.86%
  YoY % 54.25% 0.23% -28.21% 77.79% 49.78% -40.50% -
  Horiz. % 175.88% 114.02% 113.76% 158.45% 89.12% 59.50% 100.00%
P/EPS 37.60 33.14 38.29 52.30 29.96 20.26 34.53 1.43%
  YoY % 13.46% -13.45% -26.79% 74.57% 47.88% -41.33% -
  Horiz. % 108.89% 95.97% 110.89% 151.46% 86.77% 58.67% 100.00%
EY 2.66 3.02 2.61 1.91 3.34 4.94 2.90 -1.43%
  YoY % -11.92% 15.71% 36.65% -42.81% -32.39% 70.34% -
  Horiz. % 91.72% 104.14% 90.00% 65.86% 115.17% 170.34% 100.00%
DY 0.97 1.43 1.71 1.10 2.07 3.16 5.19 -24.37%
  YoY % -32.17% -16.37% 55.45% -46.86% -34.49% -39.11% -
  Horiz. % 18.69% 27.55% 32.95% 21.19% 39.88% 60.89% 100.00%
P/NAPS 2.97 2.29 2.20 2.81 1.71 1.28 1.91 7.63%
  YoY % 29.69% 4.09% -21.71% 64.33% 33.59% -32.98% -
  Horiz. % 155.50% 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.
 


 

166  141  450  1418 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.185+0.025 
 HSI-H6Q 0.45-0.02 
 GREATEC 0.91+0.01 
 HSI-C5J 0.16+0.02 
 HSI-H6N 0.175-0.02 
 EKOVEST 0.8350.00 
 HPMT 0.465+0.025 
 SAPNRG 0.315+0.005 
 HSI-C5P 0.245+0.015 
 EFORCE-WA 0.030.00 
Partners & Brokers