Highlights

[ZHULIAN] YoY TTM Result on 2011-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 18-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 28-Feb-2011  [#1]
Profit Trend QoQ -     -3.29%    YoY -     -6.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 374,493 447,264 383,199 322,507 330,517 313,524 228,977 8.54%
  YoY % -16.27% 16.72% 18.82% -2.42% 5.42% 36.92% -
  Horiz. % 163.55% 195.33% 167.35% 140.85% 144.35% 136.92% 100.00%
PBT 130,366 142,102 122,966 101,849 111,902 98,784 72,852 10.18%
  YoY % -8.26% 15.56% 20.73% -8.98% 13.28% 35.60% -
  Horiz. % 178.95% 195.06% 168.79% 139.80% 153.60% 135.60% 100.00%
Tax -21,927 -23,661 -20,444 -18,001 -21,888 -22,565 -13,869 7.93%
  YoY % 7.33% -15.74% -13.57% 17.76% 3.00% -62.70% -
  Horiz. % 158.10% 170.60% 147.41% 129.79% 157.82% 162.70% 100.00%
NP 108,439 118,441 102,522 83,848 90,014 76,219 58,983 10.68%
  YoY % -8.44% 15.53% 22.27% -6.85% 18.10% 29.22% -
  Horiz. % 183.85% 200.81% 173.82% 142.16% 152.61% 129.22% 100.00%
NP to SH 108,439 118,444 102,522 84,113 89,998 76,219 58,983 10.68%
  YoY % -8.45% 15.53% 21.89% -6.54% 18.08% 29.22% -
  Horiz. % 183.85% 200.81% 173.82% 142.61% 152.58% 129.22% 100.00%
Tax Rate 16.82 % 16.65 % 16.63 % 17.67 % 19.56 % 22.84 % 19.04 % -2.04%
  YoY % 1.02% 0.12% -5.89% -9.66% -14.36% 19.96% -
  Horiz. % 88.34% 87.45% 87.34% 92.80% 102.73% 119.96% 100.00%
Total Cost 266,054 328,823 280,677 238,659 240,503 237,305 169,994 7.75%
  YoY % -19.09% 17.15% 17.61% -0.77% 1.35% 39.60% -
  Horiz. % 156.51% 193.43% 165.11% 140.39% 141.48% 139.60% 100.00%
Net Worth 488,979 456,412 406,596 34,833,524 0 286,140 247,695 12.00%
  YoY % 7.14% 12.25% -98.83% 0.00% 0.00% 15.52% -
  Horiz. % 197.41% 184.26% 164.15% 14,063.02% 0.00% 115.52% 100.00%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 73,600 71,297 55,191 51,328 48,289 41,386 57,441 4.22%
  YoY % 3.23% 29.18% 7.53% 6.29% 16.68% -27.95% -
  Horiz. % 128.13% 124.12% 96.08% 89.36% 84.07% 72.05% 100.00%
Div Payout % 67.87 % 60.19 % 53.83 % 61.02 % 53.66 % 54.30 % 97.39 % -5.84%
  YoY % 12.76% 11.81% -11.78% 13.72% -1.18% -44.24% -
  Horiz. % 69.69% 61.80% 55.27% 62.66% 55.10% 55.76% 100.00%
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 488,979 456,412 406,596 34,833,524 0 286,140 247,695 12.00%
  YoY % 7.14% 12.25% -98.83% 0.00% 0.00% 15.52% -
  Horiz. % 197.41% 184.26% 164.15% 14,063.02% 0.00% 115.52% 100.00%
NOSH 460,000 460,000 460,210 445,669 344,799 345,163 344,932 4.91%
  YoY % 0.00% -0.05% 3.26% 29.25% -0.11% 0.07% -
  Horiz. % 133.36% 133.36% 133.42% 129.20% 99.96% 100.07% 100.00%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 28.96 % 26.48 % 26.75 % 26.00 % 27.23 % 24.31 % 25.76 % 1.97%
  YoY % 9.37% -1.01% 2.88% -4.52% 12.01% -5.63% -
  Horiz. % 112.42% 102.80% 103.84% 100.93% 105.71% 94.37% 100.00%
ROE 22.18 % 25.95 % 25.21 % 0.24 % - % 26.64 % 23.81 % -1.17%
  YoY % -14.53% 2.94% 10,404.17% 0.00% 0.00% 11.89% -
  Horiz. % 93.15% 108.99% 105.88% 1.01% 0.00% 111.89% 100.00%
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 81.41 97.23 83.27 72.36 95.86 90.83 66.38 3.46%
  YoY % -16.27% 16.76% 15.08% -24.51% 5.54% 36.83% -
  Horiz. % 122.64% 146.47% 125.44% 109.01% 144.41% 136.83% 100.00%
EPS 23.57 25.75 22.28 18.87 26.10 22.08 17.10 5.49%
  YoY % -8.47% 15.57% 18.07% -27.70% 18.21% 29.12% -
  Horiz. % 137.84% 150.58% 130.29% 110.35% 152.63% 129.12% 100.00%
DPS 16.00 15.50 12.00 11.52 14.00 12.00 16.65 -0.66%
  YoY % 3.23% 29.17% 4.17% -17.71% 16.67% -27.93% -
  Horiz. % 96.10% 93.09% 72.07% 69.19% 84.08% 72.07% 100.00%
NAPS 1.0630 0.9922 0.8835 78.1600 0.0000 0.8290 0.7181 6.75%
  YoY % 7.14% 12.30% -98.87% 0.00% 0.00% 15.44% -
  Horiz. % 148.03% 138.17% 123.03% 10,884.28% 0.00% 115.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 81.41 97.23 83.30 70.11 71.85 68.16 49.78 8.54%
  YoY % -16.27% 16.72% 18.81% -2.42% 5.41% 36.92% -
  Horiz. % 163.54% 195.32% 167.34% 140.84% 144.34% 136.92% 100.00%
EPS 23.57 25.75 22.29 18.29 19.56 16.57 12.82 10.68%
  YoY % -8.47% 15.52% 21.87% -6.49% 18.04% 29.25% -
  Horiz. % 183.85% 200.86% 173.87% 142.67% 152.57% 129.25% 100.00%
DPS 16.00 15.50 12.00 11.16 10.50 9.00 12.49 4.21%
  YoY % 3.23% 29.17% 7.53% 6.29% 16.67% -27.94% -
  Horiz. % 128.10% 124.10% 96.08% 89.35% 84.07% 72.06% 100.00%
NAPS 1.0630 0.9922 0.8839 75.7251 0.0000 0.6220 0.5385 12.00%
  YoY % 7.14% 12.25% -98.83% 0.00% 0.00% 15.51% -
  Horiz. % 197.40% 184.25% 164.14% 14,062.23% 0.00% 115.51% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 2.9800 2.6700 1.8900 1.7200 2.0000 0.9700 1.0400 -
P/RPS 3.66 2.75 2.27 2.38 2.09 1.07 1.57 15.14%
  YoY % 33.09% 21.15% -4.62% 13.88% 95.33% -31.85% -
  Horiz. % 233.12% 175.16% 144.59% 151.59% 133.12% 68.15% 100.00%
P/EPS 12.64 10.37 8.48 9.11 7.66 4.39 6.08 12.97%
  YoY % 21.89% 22.29% -6.92% 18.93% 74.49% -27.80% -
  Horiz. % 207.89% 170.56% 139.47% 149.84% 125.99% 72.20% 100.00%
EY 7.91 9.64 11.79 10.97 13.05 22.76 16.44 -11.47%
  YoY % -17.95% -18.24% 7.47% -15.94% -42.66% 38.44% -
  Horiz. % 48.11% 58.64% 71.72% 66.73% 79.38% 138.44% 100.00%
DY 5.37 5.81 6.35 6.70 7.00 12.37 16.01 -16.64%
  YoY % -7.57% -8.50% -5.22% -4.29% -43.41% -22.74% -
  Horiz. % 33.54% 36.29% 39.66% 41.85% 43.72% 77.26% 100.00%
P/NAPS 2.80 2.69 2.14 0.02 0.00 1.17 1.45 11.59%
  YoY % 4.09% 25.70% 10,600.00% 0.00% 0.00% -19.31% -
  Horiz. % 193.10% 185.52% 147.59% 1.38% 0.00% 80.69% 100.00%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 16/04/14 17/04/13 12/04/12 18/04/11 14/04/10 15/04/09 17/04/08 -
Price 2.8400 2.9000 1.9000 1.7800 2.2900 1.1000 1.0500 -
P/RPS 3.49 2.98 2.28 2.46 2.39 1.21 1.58 14.11%
  YoY % 17.11% 30.70% -7.32% 2.93% 97.52% -23.42% -
  Horiz. % 220.89% 188.61% 144.30% 155.70% 151.27% 76.58% 100.00%
P/EPS 12.05 11.26 8.53 9.43 8.77 4.98 6.14 11.89%
  YoY % 7.02% 32.00% -9.54% 7.53% 76.10% -18.89% -
  Horiz. % 196.25% 183.39% 138.93% 153.58% 142.83% 81.11% 100.00%
EY 8.30 8.88 11.72 10.60 11.40 20.07 16.29 -10.63%
  YoY % -6.53% -24.23% 10.57% -7.02% -43.20% 23.20% -
  Horiz. % 50.95% 54.51% 71.95% 65.07% 69.98% 123.20% 100.00%
DY 5.63 5.34 6.32 6.47 6.11 10.91 15.86 -15.85%
  YoY % 5.43% -15.51% -2.32% 5.89% -44.00% -31.21% -
  Horiz. % 35.50% 33.67% 39.85% 40.79% 38.52% 68.79% 100.00%
P/NAPS 2.67 2.92 2.15 0.02 0.00 1.33 1.46 10.58%
  YoY % -8.56% 35.81% 10,650.00% 0.00% 0.00% -8.90% -
  Horiz. % 182.88% 200.00% 147.26% 1.37% 0.00% 91.10% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers