[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2011 [#1]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

18-Apr-2011

Admission Sponsor

Sponsor

Financial Year

30-Nov-2011

Quarter

28-Feb-2011 [#1]

Profit Trend

QoQ- -75.53%

YoY- -14.55%

Quarter Report

1ST QTR 28 FEB 2011 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Cumulative Result
Revenue	357,542	270,705	178,910	86,223	322,611	237,715	164,247	67.88%
YoY %	32.08%	51.31%	107.50%	-73.27%	35.71%	44.73%	-	-
Horiz. %	217.69%	164.82%	108.93%	52.50%	196.42%	144.73%	100.00%	-
PBT	115,072	80,906	51,138	27,476	105,897	76,075	52,113	69.48%
YoY %	42.23%	58.21%	86.12%	-74.05%	39.20%	45.98%	-	-
Horiz. %	220.81%	155.25%	98.13%	52.72%	203.21%	145.98%	100.00%	-
Tax	-19,752	-13,596	-8,149	-5,499	-19,225	-13,645	-9,396	64.02%
YoY %	-45.28%	-66.84%	-48.19%	71.40%	-40.89%	-45.22%	-	-
Horiz. %	210.22%	144.70%	86.73%	58.52%	204.61%	145.22%	100.00%	-
NP	95,320	67,310	42,989	21,977	86,672	62,430	42,717	70.67%
YoY %	41.61%	56.57%	95.61%	-74.64%	38.83%	46.15%	-	-
Horiz. %	223.14%	157.57%	100.64%	51.45%	202.90%	146.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,320	67,310	42,989	21,303	87,065	62,776	42,942	70.08%
YoY %	41.61%	56.57%	101.80%	-75.53%	38.69%	46.19%	-	-
Horiz. %	221.97%	156.75%	100.11%	49.61%	202.75%	146.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.16%	16.80%	15.94%	20.01%	18.15%	17.94%	18.03%	-
YoY %	2.14%	5.40%	-20.34%	10.25%	1.17%	-0.50%	-	-
Horiz. %	95.17%	93.18%	88.41%	110.98%	100.67%	99.50%	100.00%	-
Total Cost	262,222	203,395	135,921	64,246	235,939	175,285	121,530	66.89%
YoY %	28.92%	49.64%	111.56%	-72.77%	34.60%	44.23%	-	-
Horiz. %	215.77%	167.36%	111.84%	52.86%	194.14%	144.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	392,366	376,623	366,440	34,833,524	351,939	341,427	335,395	11.01%
YoY %	4.18%	2.78%	-98.95%	9,797.60%	3.08%	1.80%	-	-
Horiz. %	116.99%	112.29%	109.26%	10,385.82%	104.93%	101.80%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Dividend
Div	55,204	41,407	27,586	13,370	55,191	41,390	20,694	92.23%
YoY %	33.32%	50.10%	106.33%	-75.78%	33.34%	100.01%	-	-
Horiz. %	266.76%	200.09%	133.30%	64.61%	266.70%	200.01%	100.00%	-
Div Payout %	57.92%	61.52%	64.17%	62.76%	63.39%	65.93%	48.19%	-
YoY %	-5.85%	-4.13%	2.25%	-0.99%	-3.85%	36.81%	-	-
Horiz. %	120.19%	127.66%	133.16%	130.23%	131.54%	136.81%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Equity
Net Worth	392,366	376,623	366,440	34,833,524	351,939	341,427	335,395	11.01%
YoY %	4.18%	2.78%	-98.95%	9,797.60%	3.08%	1.80%	-	-
Horiz. %	116.99%	112.29%	109.26%	10,385.82%	104.93%	101.80%	100.00%	-
NOSH	460,038	460,082	459,775	445,669	459,931	459,897	344,915	21.14%
YoY %	-0.01%	0.07%	3.17%	-3.10%	0.01%	33.34%	-	-
Horiz. %	133.38%	133.39%	133.30%	129.21%	133.35%	133.34%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Ratio Analysis
NP Margin	26.66%	24.86%	24.03%	25.49%	26.87%	26.26%	26.01%	-
YoY %	7.24%	3.45%	-5.73%	-5.14%	2.32%	0.96%	-	-
Horiz. %	102.50%	95.58%	92.39%	98.00%	103.31%	100.96%	100.00%	-
ROE	24.29%	17.87%	11.73%	0.06%	24.74%	18.39%	12.80%	-
YoY %	35.93%	52.34%	19,450.00%	-99.76%	34.53%	43.67%	-	-
Horiz. %	189.77%	139.61%	91.64%	0.47%	193.28%	143.67%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Per Share
RPS	77.72	58.84	38.91	19.35	70.14	51.69	47.62	38.57%
YoY %	32.09%	51.22%	101.09%	-72.41%	35.69%	8.55%	-	-
Horiz. %	163.21%	123.56%	81.71%	40.63%	147.29%	108.55%	100.00%	-
EPS	20.72	14.63	9.35	4.78	18.93	13.65	12.45	40.39%
YoY %	41.63%	56.47%	95.61%	-74.75%	38.68%	9.64%	-	-
Horiz. %	166.43%	117.51%	75.10%	38.39%	152.05%	109.64%	100.00%	-
DPS	12.00	9.00	6.00	3.00	12.00	9.00	6.00	58.67%
YoY %	33.33%	50.00%	100.00%	-75.00%	33.33%	50.00%	-	-
Horiz. %	200.00%	150.00%	100.00%	50.00%	200.00%	150.00%	100.00%	-
NAPS	0.8529	0.8186	0.797	78.16	0.7652	0.7424	0.9724	-8.36%
YoY %	4.19%	2.71%	-98.98%	10,114.32%	3.07%	-23.65%	-	-
Horiz. %	87.71%	84.18%	81.96%	8,037.84%	78.69%	76.35%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 445,669
RPS	77.73	58.85	38.89	18.74	70.13	51.68	35.71	67.87%
YoY %	32.08%	51.32%	107.52%	-73.28%	35.70%	44.72%	-	-
Horiz. %	217.67%	164.80%	108.91%	52.48%	196.39%	144.72%	100.00%	-
EPS	20.72	14.63	9.35	4.63	18.93	13.65	9.34	70.01%
YoY %	41.63%	56.47%	101.94%	-75.54%	38.68%	46.15%	-	-
Horiz. %	221.84%	156.64%	100.11%	49.57%	202.68%	146.15%	100.00%	-
DPS	12.00	9.00	6.00	2.91	12.00	9.00	4.50	92.18%
YoY %	33.33%	50.00%	106.19%	-75.75%	33.33%	100.00%	-	-
Horiz. %	266.67%	200.00%	133.33%	64.67%	266.67%	200.00%	100.00%	-
NAPS	0.853	0.8187	0.7966	75.7251	0.7651	0.7422	0.7291	11.01%
YoY %	4.19%	2.77%	-98.95%	9,797.41%	3.09%	1.80%	-	-
Horiz. %	116.99%	112.29%	109.26%	10,386.11%	104.94%	101.80%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	-
Price	1.72	1.61	1.70	1.72	1.73	1.85	2.44	-
P/RPS	2.21	2.74	4.37	8.89	2.47	3.58	5.12	-42.85%
YoY %	-19.34%	-37.30%	-50.84%	259.92%	-31.01%	-30.08%	-	-
Horiz. %	43.16%	53.52%	85.35%	173.63%	48.24%	69.92%	100.00%	-
P/EPS	8.30	11.00	18.18	35.98	9.14	13.55	19.60	-43.57%
YoY %	-24.55%	-39.49%	-49.47%	293.65%	-32.55%	-30.87%	-	-
Horiz. %	42.35%	56.12%	92.76%	183.57%	46.63%	69.13%	100.00%	-
EY	12.05	9.09	5.50	2.78	10.94	7.38	5.10	77.30%
YoY %	32.56%	65.27%	97.84%	-74.59%	48.24%	44.71%	-	-
Horiz. %	236.27%	178.24%	107.84%	54.51%	214.51%	144.71%	100.00%	-
DY	6.98	5.59	3.53	1.74	6.94	4.86	2.46	100.29%
YoY %	24.87%	58.36%	102.87%	-74.93%	42.80%	97.56%	-	-
Horiz. %	283.74%	227.24%	143.50%	70.73%	282.11%	197.56%	100.00%	-
P/NAPS	2.02	1.97	2.13	0.02	2.26	2.49	2.51	-13.46%
YoY %	2.54%	-7.51%	10,550.00%	-99.12%	-9.24%	-0.80%	-	-
Horiz. %	80.48%	78.49%	84.86%	0.80%	90.04%	99.20%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	19/01/12	14/10/11	13/07/11	18/04/11	26/01/11	18/10/10	14/07/10	-
Price	1.89	1.66	1.75	1.78	1.74	1.92	2.73	-
P/RPS	2.43	2.82	4.50	9.20	2.48	3.71	5.73	-43.52%
YoY %	-13.83%	-37.33%	-51.09%	270.97%	-33.15%	-35.25%	-	-
Horiz. %	42.41%	49.21%	78.53%	160.56%	43.28%	64.75%	100.00%	-
P/EPS	9.12	11.35	18.72	37.24	9.19	14.07	21.93	-44.25%
YoY %	-19.65%	-39.37%	-49.73%	305.22%	-34.68%	-35.84%	-	-
Horiz. %	41.59%	51.76%	85.36%	169.81%	41.91%	64.16%	100.00%	-
EY	10.96	8.81	5.34	2.69	10.88	7.11	4.56	79.33%
YoY %	24.40%	64.98%	98.51%	-75.28%	53.02%	55.92%	-	-
Horiz. %	240.35%	193.20%	117.11%	58.99%	238.60%	155.92%	100.00%	-
DY	6.35	5.42	3.43	1.69	6.90	4.69	2.20	102.59%
YoY %	17.16%	58.02%	102.96%	-75.51%	47.12%	113.18%	-	-
Horiz. %	288.64%	246.36%	155.91%	76.82%	313.64%	213.18%	100.00%	-
P/NAPS	2.22	2.03	2.20	0.02	2.27	2.59	2.81	-14.52%
YoY %	9.36%	-7.73%	10,900.00%	-99.12%	-12.36%	-7.83%	-	-
Horiz. %	79.00%	72.24%	78.29%	0.71%	80.78%	92.17%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos