[ZHULIAN] QoQ Annualized Quarter Result on 28-Feb-2010 [#1]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

14-Apr-2010

Admission Sponsor

Sponsor

Financial Year

30-Nov-2010

Quarter

28-Feb-2010 [#1]

Profit Trend

QoQ- 21.6%

YoY- 48.0%

Quarter Report

1st Qtr 28 feb 2010 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Annualized Quarter Result
Revenue	322,611	316,953	328,494	345,308	315,275	304,086	289,278	7.53%
YoY %	1.79%	-3.51%	-4.87%	9.53%	3.68%	5.12%	-	-
Horiz. %	111.52%	109.57%	113.56%	119.37%	108.99%	105.12%	100.00%	-
PBT	105,897	101,433	104,226	126,096	102,704	95,404	84,134	16.55%
YoY %	4.40%	-2.68%	-17.34%	22.78%	7.65%	13.40%	-	-
Horiz. %	125.87%	120.56%	123.88%	149.88%	122.07%	113.40%	100.00%	-
Tax	-19,225	-18,193	-18,792	-26,892	-20,647	-18,929	-17,066	8.25%
YoY %	-5.67%	3.19%	30.12%	-30.25%	-9.08%	-10.92%	-	-
Horiz. %	112.65%	106.60%	110.11%	157.58%	120.98%	110.92%	100.00%	-
NP	86,672	83,240	85,434	99,204	82,057	76,474	67,068	18.62%
YoY %	4.12%	-2.57%	-13.88%	20.90%	7.30%	14.02%	-	-
Horiz. %	129.23%	124.11%	127.38%	147.92%	122.35%	114.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,065	83,701	85,884	99,716	82,005	76,446	67,068	18.98%
YoY %	4.02%	-2.54%	-13.87%	21.60%	7.27%	13.98%	-	-
Horiz. %	129.82%	124.80%	128.06%	148.68%	122.27%	113.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	17.94%	18.03%	21.33%	20.10%	19.84%	20.28%	-
YoY %	1.17%	-0.50%	-15.47%	6.12%	1.31%	-2.17%	-	-
Horiz. %	89.50%	88.46%	88.91%	105.18%	99.11%	97.83%	100.00%	-
Total Cost	235,939	233,713	243,060	246,104	233,218	227,612	222,210	4.07%
YoY %	0.95%	-3.85%	-1.24%	5.53%	2.46%	2.43%	-	-
Horiz. %	106.18%	105.18%	109.38%	110.75%	104.95%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,939	341,427	335,395	327,628	320,119	305,752	292,318	13.15%
YoY %	3.08%	1.80%	2.37%	2.35%	4.70%	4.60%	-	-
Horiz. %	120.40%	116.80%	114.74%	112.08%	109.51%	104.60%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Dividend
Div	55,191	55,187	41,389	41,375	48,299	41,397	41,399	21.10%
YoY %	0.01%	33.34%	0.03%	-14.34%	16.67%	-0.00%	-	-
Horiz. %	133.31%	133.31%	99.98%	99.94%	116.67%	100.00%	100.00%	-
Div Payout %	63.39%	65.93%	48.19%	41.49%	58.90%	54.15%	61.73%	-
YoY %	-3.85%	36.81%	16.15%	-29.56%	8.77%	-12.28%	-	-
Horiz. %	102.69%	106.80%	78.07%	67.21%	95.42%	87.72%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Equity
Net Worth	351,939	341,427	335,395	327,628	320,119	305,752	292,318	13.15%
YoY %	3.08%	1.80%	2.37%	2.35%	4.70%	4.60%	-	-
Horiz. %	120.40%	116.80%	114.74%	112.08%	109.51%	104.60%	100.00%	-
NOSH	459,931	459,897	344,915	344,799	344,993	344,975	344,999	21.10%
YoY %	0.01%	33.34%	0.03%	-0.06%	0.01%	-0.01%	-	-
Horiz. %	133.31%	133.30%	99.98%	99.94%	100.00%	99.99%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Ratio Analysis
NP Margin	26.87%	26.26%	26.01%	28.73%	26.03%	25.15%	23.18%	-
YoY %	2.32%	0.96%	-9.47%	10.37%	3.50%	8.50%	-	-
Horiz. %	115.92%	113.29%	112.21%	123.94%	112.30%	108.50%	100.00%	-
ROE	24.74%	24.52%	25.61%	30.44%	25.62%	25.00%	22.94%	-
YoY %	0.90%	-4.26%	-15.87%	18.81%	2.48%	8.98%	-	-
Horiz. %	107.85%	106.89%	111.64%	132.69%	111.68%	108.98%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Per Share
RPS	70.14	68.92	95.24	100.15	91.39	88.15	83.85	-11.21%
YoY %	1.77%	-27.64%	-4.90%	9.59%	3.68%	5.13%	-	-
Horiz. %	83.65%	82.19%	113.58%	119.44%	108.99%	105.13%	100.00%	-
EPS	18.93	18.20	24.90	28.92	23.77	22.16	19.44	-1.75%
YoY %	4.01%	-26.91%	-13.90%	21.67%	7.27%	13.99%	-	-
Horiz. %	97.38%	93.62%	128.09%	148.77%	122.27%	113.99%	100.00%	-
DPS	12.00	12.00	12.00	12.00	14.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	0.00%	-14.29%	16.67%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	116.67%	100.00%	100.00%	-
NAPS	0.7652	0.7424	0.9724	0.9502	0.9279	0.8863	0.8473	-6.56%
YoY %	3.07%	-23.65%	2.34%	2.40%	4.69%	4.60%	-	-
Horiz. %	90.31%	87.62%	114.76%	112.14%	109.51%	104.60%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Adjusted Per Share Value based on latest NOSH - 344,799
RPS	70.13	68.90	71.41	75.07	68.54	66.11	62.89	7.52%
YoY %	1.79%	-3.51%	-4.88%	9.53%	3.68%	5.12%	-	-
Horiz. %	111.51%	109.56%	113.55%	119.37%	108.98%	105.12%	100.00%	-
EPS	18.93	18.20	18.67	21.68	17.83	16.62	14.58	18.99%
YoY %	4.01%	-2.52%	-13.88%	21.59%	7.28%	13.99%	-	-
Horiz. %	129.84%	124.83%	128.05%	148.70%	122.29%	113.99%	100.00%	-
DPS	12.00	12.00	9.00	8.99	10.50	9.00	9.00	21.12%
YoY %	0.00%	33.33%	0.11%	-14.38%	16.67%	0.00%	-	-
Horiz. %	133.33%	133.33%	100.00%	99.89%	116.67%	100.00%	100.00%	-
NAPS	0.7651	0.7422	0.7291	0.7122	0.6959	0.6647	0.6355	13.15%
YoY %	3.09%	1.80%	2.37%	2.34%	4.69%	4.59%	-	-
Horiz. %	120.39%	116.79%	114.73%	112.07%	109.50%	104.59%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	-
Price	1.73	1.85	2.44	2.00	1.53	1.46	1.23	-
P/RPS	2.47	2.68	2.56	2.00	1.67	1.66	1.47	41.29%
YoY %	-7.84%	4.69%	28.00%	19.76%	0.60%	12.93%	-	-
Horiz. %	168.03%	182.31%	174.15%	136.05%	113.61%	112.93%	100.00%	-
P/EPS	9.14	10.16	9.80	6.92	6.44	6.59	6.33	27.72%
YoY %	-10.04%	3.67%	41.62%	7.45%	-2.28%	4.11%	-	-
Horiz. %	144.39%	160.51%	154.82%	109.32%	101.74%	104.11%	100.00%	-
EY	10.94	9.84	10.20	14.46	15.54	15.18	15.80	-21.71%
YoY %	11.18%	-3.53%	-29.46%	-6.95%	2.37%	-3.92%	-	-
Horiz. %	69.24%	62.28%	64.56%	91.52%	98.35%	96.08%	100.00%	-
DY	6.94	6.49	4.92	6.00	9.15	8.22	9.76	-20.31%
YoY %	6.93%	31.91%	-18.00%	-34.43%	11.31%	-15.78%	-	-
Horiz. %	71.11%	66.50%	50.41%	61.48%	93.75%	84.22%	100.00%	-
P/NAPS	2.26	2.49	2.51	2.10	1.65	1.65	1.45	34.39%
YoY %	-9.24%	-0.80%	19.52%	27.27%	0.00%	13.79%	-	-
Horiz. %	155.86%	171.72%	173.10%	144.83%	113.79%	113.79%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Price Multiplier on Announcement Date
Date	26/01/11	18/10/10	14/07/10	14/04/10	20/01/10	14/10/09	15/07/09	-
Price	1.74	1.92	2.73	2.29	1.81	1.87	1.45	-
P/RPS	2.48	2.79	2.87	2.29	1.98	2.12	1.73	27.10%
YoY %	-11.11%	-2.79%	25.33%	15.66%	-6.60%	22.54%	-	-
Horiz. %	143.35%	161.27%	165.90%	132.37%	114.45%	122.54%	100.00%	-
P/EPS	9.19	10.55	10.96	7.92	7.61	8.44	7.46	14.90%
YoY %	-12.89%	-3.74%	38.38%	4.07%	-9.83%	13.14%	-	-
Horiz. %	123.19%	141.42%	146.92%	106.17%	102.01%	113.14%	100.00%	-
EY	10.88	9.48	9.12	12.63	13.13	11.85	13.41	-12.99%
YoY %	14.77%	3.95%	-27.79%	-3.81%	10.80%	-11.63%	-	-
Horiz. %	81.13%	70.69%	68.01%	94.18%	97.91%	88.37%	100.00%	-
DY	6.90	6.25	4.40	5.24	7.73	6.42	8.28	-11.43%
YoY %	10.40%	42.05%	-16.03%	-32.21%	20.40%	-22.46%	-	-
Horiz. %	83.33%	75.48%	53.14%	63.29%	93.36%	77.54%	100.00%	-
P/NAPS	2.27	2.59	2.81	2.41	1.95	2.11	1.71	20.76%
YoY %	-12.36%	-7.83%	16.60%	23.59%	-7.58%	23.39%	-	-
Horiz. %	132.75%	151.46%	164.33%	140.94%	114.04%	123.39%	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