[ZHULIAN] YoY Annual (Unaudited) Result on 30-Nov-2011 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

19-Jan-2012

Admission Sponsor

Sponsor

Financial Year

30-Nov-2011

Quarter

30-Nov-2011 [#4]

Profit Trend

YoY- 9.48%

Quarter Report

4THQTR30NOV2011 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Annual (Unaudited) Result
Revenue	243,686	417,056	450,425	357,542	322,611	315,275	303,577	-3.59%
YoY %	-41.57%	-7.41%	25.98%	10.83%	2.33%	3.85%	-	-
Horiz. %	80.27%	137.38%	148.37%	117.78%	106.27%	103.85%	100.00%	-
PBT	57,909	145,333	141,323	115,072	105,897	102,704	94,993	-7.91%
YoY %	-60.15%	2.84%	22.81%	8.66%	3.11%	8.12%	-	-
Horiz. %	60.96%	152.99%	148.77%	121.14%	111.48%	108.12%	100.00%	-
Tax	-10,795	-24,323	-24,233	-19,752	-19,225	-20,647	-20,303	-9.98%
YoY %	55.62%	-0.37%	-22.69%	-2.74%	6.89%	-1.69%	-	-
Horiz. %	53.17%	119.80%	119.36%	97.29%	94.69%	101.69%	100.00%	-
NP	47,114	121,010	117,090	95,320	86,672	82,057	74,690	-7.38%
YoY %	-61.07%	3.35%	22.84%	9.98%	5.62%	9.86%	-	-
Horiz. %	63.08%	162.02%	156.77%	127.62%	116.04%	109.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,117	121,010	117,093	95,320	87,065	82,005	74,690	-7.38%
YoY %	-61.06%	3.35%	22.84%	9.48%	6.17%	9.79%	-	-
Horiz. %	63.08%	162.02%	156.77%	127.62%	116.57%	109.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.64%	16.74%	17.15%	17.16%	18.15%	20.10%	21.37%	-
YoY %	11.35%	-2.39%	-0.06%	-5.45%	-9.70%	-5.94%	-	-
Horiz. %	87.23%	78.33%	80.25%	80.30%	84.93%	94.06%	100.00%	-
Total Cost	196,572	296,046	333,335	262,222	235,939	233,218	228,887	-2.50%
YoY %	-33.60%	-11.19%	27.12%	11.14%	1.17%	1.89%	-	-
Horiz. %	85.88%	129.34%	145.63%	114.56%	103.08%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	483,230	504,159	451,769	392,366	351,939	320,119	279,475	9.55%
YoY %	-4.15%	11.60%	15.14%	11.49%	9.94%	14.54%	-	-
Horiz. %	172.91%	180.40%	161.65%	140.39%	125.93%	114.54%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	46,000	73,600	71,286	55,204	55,191	48,299	37,948	3.25%
YoY %	-37.50%	3.25%	29.13%	0.02%	14.27%	27.28%	-	-
Horiz. %	121.22%	193.95%	187.85%	145.47%	145.44%	127.28%	100.00%	-
Div Payout %	97.63%	60.82%	60.88%	57.92%	63.39%	58.90%	50.81%	-
YoY %	60.52%	-0.10%	5.11%	-8.63%	7.62%	15.92%	-	-
Horiz. %	192.15%	119.70%	119.82%	113.99%	124.76%	115.92%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	483,230	504,159	451,769	392,366	351,939	320,119	279,475	9.55%
YoY %	-4.15%	11.60%	15.14%	11.49%	9.94%	14.54%	-	-
Horiz. %	172.91%	180.40%	161.65%	140.39%	125.93%	114.54%	100.00%	-
NOSH	460,000	460,000	460,000	460,038	459,931	344,993	344,988	4.90%
YoY %	0.00%	0.00%	-0.01%	0.02%	33.32%	0.00%	-	-
Horiz. %	133.34%	133.34%	133.34%	133.35%	133.32%	100.00%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	19.33%	29.02%	26.00%	26.66%	26.87%	26.03%	24.60%	-
YoY %	-33.39%	11.62%	-2.48%	-0.78%	3.23%	5.81%	-	-
Horiz. %	78.58%	117.97%	105.69%	108.37%	109.23%	105.81%	100.00%	-
ROE	9.75%	24.00%	25.92%	24.29%	24.74%	25.62%	26.73%	-
YoY %	-59.38%	-7.41%	6.71%	-1.82%	-3.43%	-4.15%	-	-
Horiz. %	36.48%	89.79%	96.97%	90.87%	92.56%	95.85%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	52.98	90.66	97.94	77.72	70.14	91.39	88.00	-8.10%
YoY %	-41.56%	-7.43%	26.02%	10.81%	-23.25%	3.85%	-	-
Horiz. %	60.20%	103.02%	111.30%	88.32%	79.70%	103.85%	100.00%	-
EPS	10.24	26.31	25.46	20.72	18.93	23.77	21.65	-11.72%
YoY %	-61.08%	3.34%	22.88%	9.46%	-20.36%	9.79%	-	-
Horiz. %	47.30%	121.52%	117.60%	95.70%	87.44%	109.79%	100.00%	-
DPS	10.00	16.00	15.50	12.00	12.00	14.00	11.00	-1.57%
YoY %	-37.50%	3.23%	29.17%	0.00%	-14.29%	27.27%	-	-
Horiz. %	90.91%	145.45%	140.91%	109.09%	109.09%	127.27%	100.00%	-
NAPS	1.0505	1.096	0.9823	0.8529	0.7652	0.9279	0.8101	4.42%
YoY %	-4.15%	11.57%	15.17%	11.46%	-17.53%	14.54%	-	-
Horiz. %	129.68%	135.29%	121.26%	105.28%	94.46%	114.54%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 459,968
RPS	52.98	90.66	97.94	77.73	70.13	68.54	66.00	-3.59%
YoY %	-41.56%	-7.43%	26.00%	10.84%	2.32%	3.85%	-	-
Horiz. %	80.27%	137.36%	148.39%	117.77%	106.26%	103.85%	100.00%	-
EPS	10.24	26.31	25.46	20.72	18.93	17.83	16.24	-7.39%
YoY %	-61.08%	3.34%	22.88%	9.46%	6.17%	9.79%	-	-
Horiz. %	63.05%	162.01%	156.77%	127.59%	116.56%	109.79%	100.00%	-
DPS	10.00	16.00	15.50	12.00	12.00	10.50	8.25	3.25%
YoY %	-37.50%	3.23%	29.17%	0.00%	14.29%	27.27%	-	-
Horiz. %	121.21%	193.94%	187.88%	145.45%	145.45%	127.27%	100.00%	-
NAPS	1.0505	1.096	0.9823	0.853	0.7651	0.6959	0.6076	9.54%
YoY %	-4.15%	11.57%	15.16%	11.49%	9.94%	14.53%	-	-
Horiz. %	172.89%	180.38%	161.67%	140.39%	125.92%	114.53%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	2.13	4.88	2.60	1.72	1.73	1.53	0.92	-
P/RPS	4.02	5.38	2.65	2.21	2.47	1.67	1.05	25.06%
YoY %	-25.28%	103.02%	19.91%	-10.53%	47.90%	59.05%	-	-
Horiz. %	382.86%	512.38%	252.38%	210.48%	235.24%	159.05%	100.00%	-
P/EPS	20.80	18.55	10.21	8.30	9.14	6.44	4.25	30.28%
YoY %	12.13%	81.68%	23.01%	-9.19%	41.93%	51.53%	-	-
Horiz. %	489.41%	436.47%	240.24%	195.29%	215.06%	151.53%	100.00%	-
EY	4.81	5.39	9.79	12.05	10.94	15.54	23.53	-23.23%
YoY %	-10.76%	-44.94%	-18.76%	10.15%	-29.60%	-33.96%	-	-
Horiz. %	20.44%	22.91%	41.61%	51.21%	46.49%	66.04%	100.00%	-
DY	4.69	3.28	5.96	6.98	6.94	9.15	11.96	-14.43%
YoY %	42.99%	-44.97%	-14.61%	0.58%	-24.15%	-23.49%	-	-
Horiz. %	39.21%	27.42%	49.83%	58.36%	58.03%	76.51%	100.00%	-
P/NAPS	2.03	4.45	2.65	2.02	2.26	1.65	1.14	10.08%
YoY %	-54.38%	67.92%	31.19%	-10.62%	36.97%	44.74%	-	-
Horiz. %	178.07%	390.35%	232.46%	177.19%	198.25%	144.74%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	21/01/15	24/01/14	23/01/13	19/01/12	26/01/11	20/01/10	21/01/09	-
Price	2.27	3.43	2.82	1.89	1.74	1.81	0.94	-
P/RPS	4.29	3.78	2.88	2.43	2.48	1.98	1.07	26.02%
YoY %	13.49%	31.25%	18.52%	-2.02%	25.25%	85.05%	-	-
Horiz. %	400.93%	353.27%	269.16%	227.10%	231.78%	185.05%	100.00%	-
P/EPS	22.16	13.04	11.08	9.12	9.19	7.61	4.34	31.20%
YoY %	69.94%	17.69%	21.49%	-0.76%	20.76%	75.35%	-	-
Horiz. %	510.60%	300.46%	255.30%	210.14%	211.75%	175.35%	100.00%	-
EY	4.51	7.67	9.03	10.96	10.88	13.13	23.03	-23.78%
YoY %	-41.20%	-15.06%	-17.61%	0.74%	-17.14%	-42.99%	-	-
Horiz. %	19.58%	33.30%	39.21%	47.59%	47.24%	57.01%	100.00%	-
DY	4.41	4.66	5.50	6.35	6.90	7.73	11.70	-15.00%
YoY %	-5.36%	-15.27%	-13.39%	-7.97%	-10.74%	-33.93%	-	-
Horiz. %	37.69%	39.83%	47.01%	54.27%	58.97%	66.07%	100.00%	-
P/NAPS	2.16	3.13	2.87	2.22	2.27	1.95	1.16	10.91%
YoY %	-30.99%	9.06%	29.28%	-2.20%	16.41%	68.10%	-	-
Horiz. %	186.21%	269.83%	247.41%	191.38%	195.69%	168.10%	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 ⃤ & 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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 15:05:00

EMA 5

5 Mins

SELL

2024-05-15 15:05:00

ADX

5 Mins

SELL

2024-05-15 15:00:00

EMA 5

30 Mins

SELL

2024-05-15 15:00:00

EMA 5

10 Mins

SELL

2024-05-15 12:00:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

874

YTLPOWR

YTL POWER INTERNATIONAL BHD

617

MPI

MALAYSIAN PACIFIC INDUSTRIES

556

HARTA

HARTALEGA HOLDINGS BHD

550

PTRANS

PERAK TRANSIT BERHAD

547

HLIND

HONG LEONG INDUSTRIES BHD

532

GENTING

GENTING BHD

478

SENDAI

EVERSENDAI CORPORATION BERHAD

461

MYEG

MY E.G. SERVICES BHD

424

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More