[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2009 [#3]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

14-Oct-2009

Admission Sponsor

Sponsor

Financial Year

30-Nov-2009

Quarter

31-Aug-2009 [#3]

Profit Trend

QoQ- 70.98%

YoY- 3.14%

Quarter Report

3RD Qtr-31.08.09 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Cumulative Result
Revenue	164,247	86,327	315,275	228,065	144,639	71,085	303,577	-33.62%
YoY %	90.26%	-72.62%	38.24%	57.68%	103.47%	-76.58%	-	-
Horiz. %	54.10%	28.44%	103.85%	75.13%	47.64%	23.42%	100.00%	-
PBT	52,113	31,524	102,704	71,553	42,067	22,326	94,993	-33.00%
YoY %	65.31%	-69.31%	43.54%	70.09%	88.42%	-76.50%	-	-
Horiz. %	54.86%	33.19%	108.12%	75.32%	44.28%	23.50%	100.00%	-
Tax	-9,396	-6,723	-20,647	-14,197	-8,533	-5,482	-20,303	-40.19%
YoY %	-39.76%	67.44%	-45.43%	-66.38%	-55.65%	73.00%	-	-
Horiz. %	46.28%	33.11%	101.69%	69.93%	42.03%	27.00%	100.00%	-
NP	42,717	24,801	82,057	57,356	33,534	16,844	74,690	-31.12%
YoY %	72.24%	-69.78%	43.07%	71.04%	99.09%	-77.45%	-	-
Horiz. %	57.19%	33.21%	109.86%	76.79%	44.90%	22.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,942	24,929	82,005	57,335	33,534	16,844	74,690	-30.88%
YoY %	72.26%	-69.60%	43.03%	70.98%	99.09%	-77.45%	-	-
Horiz. %	57.49%	33.38%	109.79%	76.76%	44.90%	22.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.03%	21.33%	20.10%	19.84%	20.28%	24.55%	21.37%	-
YoY %	-15.47%	6.12%	1.31%	-2.17%	-17.39%	14.88%	-	-
Horiz. %	84.37%	99.81%	94.06%	92.84%	94.90%	114.88%	100.00%	-
Total Cost	121,530	61,526	233,218	170,709	111,105	54,241	228,887	-34.45%
YoY %	97.53%	-73.62%	36.62%	53.65%	104.84%	-76.30%	-	-
Horiz. %	53.10%	26.88%	101.89%	74.58%	48.54%	23.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,395	327,628	320,119	305,752	292,318	286,140	279,475	12.94%
YoY %	2.37%	2.35%	4.70%	4.60%	2.16%	2.38%	-	-
Horiz. %	120.01%	117.23%	114.54%	109.40%	104.60%	102.38%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	20,694	10,343	48,299	31,047	20,699	10,354	37,948	-33.27%
YoY %	100.08%	-78.59%	55.57%	49.99%	99.91%	-72.72%	-	-
Horiz. %	54.53%	27.26%	127.28%	81.81%	54.55%	27.28%	100.00%	-
Div Payout %	48.19%	41.49%	58.90%	54.15%	61.73%	61.48%	50.81%	-
YoY %	16.15%	-29.56%	8.77%	-12.28%	0.41%	21.00%	-	-
Horiz. %	94.84%	81.66%	115.92%	106.57%	121.49%	121.00%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	335,395	327,628	320,119	305,752	292,318	286,140	279,475	12.94%
YoY %	2.37%	2.35%	4.70%	4.60%	2.16%	2.38%	-	-
Horiz. %	120.01%	117.23%	114.54%	109.40%	104.60%	102.38%	100.00%	-
NOSH	344,915	344,799	344,993	344,975	344,999	345,163	344,988	-0.01%
YoY %	0.03%	-0.06%	0.01%	-0.01%	-0.05%	0.05%	-	-
Horiz. %	99.98%	99.95%	100.00%	100.00%	100.00%	100.05%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	26.01%	28.73%	26.03%	25.15%	23.18%	23.70%	24.60%	-
YoY %	-9.47%	10.37%	3.50%	8.50%	-2.19%	-3.66%	-	-
Horiz. %	105.73%	116.79%	105.81%	102.24%	94.23%	96.34%	100.00%	-
ROE	12.80%	7.61%	25.62%	18.75%	11.47%	5.89%	26.73%	-
YoY %	68.20%	-70.30%	36.64%	63.47%	94.74%	-77.96%	-	-
Horiz. %	47.89%	28.47%	95.85%	70.15%	42.91%	22.04%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	47.62	25.04	91.39	66.11	41.92	20.59	88.00	-33.61%
YoY %	90.18%	-72.60%	38.24%	57.71%	103.59%	-76.60%	-	-
Horiz. %	54.11%	28.45%	103.85%	75.12%	47.64%	23.40%	100.00%	-
EPS	12.45	7.23	23.77	16.62	9.72	4.88	21.65	-30.87%
YoY %	72.20%	-69.58%	43.02%	70.99%	99.18%	-77.46%	-	-
Horiz. %	57.51%	33.39%	109.79%	76.77%	44.90%	22.54%	100.00%	-
DPS	6.00	3.00	14.00	9.00	6.00	3.00	11.00	-33.26%
YoY %	100.00%	-78.57%	55.56%	50.00%	100.00%	-72.73%	-	-
Horiz. %	54.55%	27.27%	127.27%	81.82%	54.55%	27.27%	100.00%	-
NAPS	0.9724	0.9502	0.9279	0.8863	0.8473	0.829	0.8101	12.95%
YoY %	2.34%	2.40%	4.69%	4.60%	2.21%	2.33%	-	-
Horiz. %	120.03%	117.29%	114.54%	109.41%	104.59%	102.33%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 344,942
RPS	35.71	18.77	68.54	49.58	31.44	15.45	66.00	-33.62%
YoY %	90.25%	-72.61%	38.24%	57.70%	103.50%	-76.59%	-	-
Horiz. %	54.11%	28.44%	103.85%	75.12%	47.64%	23.41%	100.00%	-
EPS	9.34	5.42	17.83	12.46	7.29	3.66	16.24	-30.86%
YoY %	72.32%	-69.60%	43.10%	70.92%	99.18%	-77.46%	-	-
Horiz. %	57.51%	33.37%	109.79%	76.72%	44.89%	22.54%	100.00%	-
DPS	4.50	2.25	10.50	6.75	4.50	2.25	8.25	-33.26%
YoY %	100.00%	-78.57%	55.56%	50.00%	100.00%	-72.73%	-	-
Horiz. %	54.55%	27.27%	127.27%	81.82%	54.55%	27.27%	100.00%	-
NAPS	0.7291	0.7122	0.6959	0.6647	0.6355	0.622	0.6076	12.93%
YoY %	2.37%	2.34%	4.69%	4.59%	2.17%	2.37%	-	-
Horiz. %	120.00%	117.22%	114.53%	109.40%	104.59%	102.37%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	2.44	2.00	1.53	1.46	1.23	0.97	0.92	-
P/RPS	5.12	7.99	1.67	2.21	2.93	4.71	1.05	187.83%
YoY %	-35.92%	378.44%	-24.43%	-24.57%	-37.79%	348.57%	-	-
Horiz. %	487.62%	760.95%	159.05%	210.48%	279.05%	448.57%	100.00%	-
P/EPS	19.60	27.66	6.44	8.78	12.65	19.88	4.25	177.32%
YoY %	-29.14%	329.50%	-26.65%	-30.59%	-36.37%	367.76%	-	-
Horiz. %	461.18%	650.82%	151.53%	206.59%	297.65%	467.76%	100.00%	-
EY	5.10	3.62	15.54	11.38	7.90	5.03	23.53	-63.95%
YoY %	40.88%	-76.71%	36.56%	44.05%	57.06%	-78.62%	-	-
Horiz. %	21.67%	15.38%	66.04%	48.36%	33.57%	21.38%	100.00%	-
DY	2.46	1.50	9.15	6.16	4.88	3.09	11.96	-65.18%
YoY %	64.00%	-83.61%	48.54%	26.23%	57.93%	-74.16%	-	-
Horiz. %	20.57%	12.54%	76.51%	51.51%	40.80%	25.84%	100.00%	-
P/NAPS	2.51	2.10	1.65	1.65	1.45	1.17	1.14	69.32%
YoY %	19.52%	27.27%	0.00%	13.79%	23.93%	2.63%	-	-
Horiz. %	220.18%	184.21%	144.74%	144.74%	127.19%	102.63%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	14/07/10	14/04/10	20/01/10	14/10/09	15/07/09	15/04/09	21/01/09	-
Price	2.73	2.29	1.81	1.87	1.45	1.10	0.94	-
P/RPS	5.73	9.15	1.98	2.83	3.46	5.34	1.07	206.40%
YoY %	-37.38%	362.12%	-30.04%	-18.21%	-35.21%	399.07%	-	-
Horiz. %	535.51%	855.14%	185.05%	264.49%	323.36%	499.07%	100.00%	-
P/EPS	21.93	31.67	7.61	11.25	14.92	22.54	4.34	194.75%
YoY %	-30.75%	316.16%	-32.36%	-24.60%	-33.81%	419.35%	-	-
Horiz. %	505.30%	729.72%	175.35%	259.22%	343.78%	519.35%	100.00%	-
EY	4.56	3.16	13.13	8.89	6.70	4.44	23.03	-66.06%
YoY %	44.30%	-75.93%	47.69%	32.69%	50.90%	-80.72%	-	-
Horiz. %	19.80%	13.72%	57.01%	38.60%	29.09%	19.28%	100.00%	-
DY	2.20	1.31	7.73	4.81	4.14	2.73	11.70	-67.21%
YoY %	67.94%	-83.05%	60.71%	16.18%	51.65%	-76.67%	-	-
Horiz. %	18.80%	11.20%	66.07%	41.11%	35.38%	23.33%	100.00%	-
P/NAPS	2.81	2.41	1.95	2.11	1.71	1.33	1.16	80.46%
YoY %	16.60%	23.59%	-7.58%	23.39%	28.57%	14.66%	-	-
Horiz. %	242.24%	207.76%	168.10%	181.90%	147.41%	114.66%	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