[ZHULIAN] QoQ Annualized 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- 13.98%

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
Annualized Quarter Result
Revenue	328,494	345,308	315,275	304,086	289,278	284,340	303,577	5.40%
YoY %	-4.87%	9.53%	3.68%	5.12%	1.74%	-6.34%	-	-
Horiz. %	108.21%	113.75%	103.85%	100.17%	95.29%	93.66%	100.00%	-
PBT	104,226	126,096	102,704	95,404	84,134	89,304	94,993	6.38%
YoY %	-17.34%	22.78%	7.65%	13.40%	-5.79%	-5.99%	-	-
Horiz. %	109.72%	132.74%	108.12%	100.43%	88.57%	94.01%	100.00%	-
Tax	-18,792	-26,892	-20,647	-18,929	-17,066	-21,928	-20,303	-5.02%
YoY %	30.12%	-30.25%	-9.08%	-10.92%	22.17%	-8.00%	-	-
Horiz. %	92.56%	132.45%	101.69%	93.23%	84.06%	108.00%	100.00%	-
NP	85,434	99,204	82,057	76,474	67,068	67,376	74,690	9.38%
YoY %	-13.88%	20.90%	7.30%	14.02%	-0.46%	-9.79%	-	-
Horiz. %	114.38%	132.82%	109.86%	102.39%	89.80%	90.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,884	99,716	82,005	76,446	67,068	67,376	74,690	9.76%
YoY %	-13.87%	21.60%	7.27%	13.98%	-0.46%	-9.79%	-	-
Horiz. %	114.99%	133.51%	109.79%	102.35%	89.80%	90.21%	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	243,060	246,104	233,218	227,612	222,210	216,964	228,887	4.09%
YoY %	-1.24%	5.53%	2.46%	2.43%	2.42%	-5.21%	-	-
Horiz. %	106.19%	107.52%	101.89%	99.44%	97.08%	94.79%	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	41,389	41,375	48,299	41,397	41,399	41,419	37,948	5.96%
YoY %	0.03%	-14.34%	16.67%	-0.00%	-0.05%	9.15%	-	-
Horiz. %	109.07%	109.03%	127.28%	109.09%	109.09%	109.15%	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	25.61%	30.44%	25.62%	25.00%	22.94%	23.55%	26.73%	-
YoY %	-15.87%	18.81%	2.48%	8.98%	-2.59%	-11.90%	-	-
Horiz. %	95.81%	113.88%	95.85%	93.53%	85.82%	88.10%	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	95.24	100.15	91.39	88.15	83.85	82.38	88.00	5.41%
YoY %	-4.90%	9.59%	3.68%	5.13%	1.78%	-6.39%	-	-
Horiz. %	108.23%	113.81%	103.85%	100.17%	95.28%	93.61%	100.00%	-
EPS	24.90	28.92	23.77	22.16	19.44	19.52	21.65	9.78%
YoY %	-13.90%	21.67%	7.27%	13.99%	-0.41%	-9.84%	-	-
Horiz. %	115.01%	133.58%	109.79%	102.36%	89.79%	90.16%	100.00%	-
DPS	12.00	12.00	14.00	12.00	12.00	12.00	11.00	5.97%
YoY %	0.00%	-14.29%	16.67%	0.00%	0.00%	9.09%	-	-
Horiz. %	109.09%	109.09%	127.27%	109.09%	109.09%	109.09%	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	71.41	75.07	68.54	66.11	62.89	61.81	66.00	5.39%
YoY %	-4.88%	9.53%	3.68%	5.12%	1.75%	-6.35%	-	-
Horiz. %	108.20%	113.74%	103.85%	100.17%	95.29%	93.65%	100.00%	-
EPS	18.67	21.68	17.83	16.62	14.58	14.65	16.24	9.75%
YoY %	-13.88%	21.59%	7.28%	13.99%	-0.48%	-9.79%	-	-
Horiz. %	114.96%	133.50%	109.79%	102.34%	89.78%	90.21%	100.00%	-
DPS	9.00	8.99	10.50	9.00	9.00	9.00	8.25	5.97%
YoY %	0.11%	-14.38%	16.67%	0.00%	0.00%	9.09%	-	-
Horiz. %	109.09%	108.97%	127.27%	109.09%	109.09%	109.09%	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	2.56	2.00	1.67	1.66	1.47	1.18	1.05	81.24%
YoY %	28.00%	19.76%	0.60%	12.93%	24.58%	12.38%	-	-
Horiz. %	243.81%	190.48%	159.05%	158.10%	140.00%	112.38%	100.00%	-
P/EPS	9.80	6.92	6.44	6.59	6.33	4.97	4.25	74.62%
YoY %	41.62%	7.45%	-2.28%	4.11%	27.36%	16.94%	-	-
Horiz. %	230.59%	162.82%	151.53%	155.06%	148.94%	116.94%	100.00%	-
EY	10.20	14.46	15.54	15.18	15.80	20.12	23.53	-42.75%
YoY %	-29.46%	-6.95%	2.37%	-3.92%	-21.47%	-14.49%	-	-
Horiz. %	43.35%	61.45%	66.04%	64.51%	67.15%	85.51%	100.00%	-
DY	4.92	6.00	9.15	8.22	9.76	12.37	11.96	-44.71%
YoY %	-18.00%	-34.43%	11.31%	-15.78%	-21.10%	3.43%	-	-
Horiz. %	41.14%	50.17%	76.51%	68.73%	81.61%	103.43%	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	2.87	2.29	1.98	2.12	1.73	1.34	1.07	93.16%
YoY %	25.33%	15.66%	-6.60%	22.54%	29.10%	25.23%	-	-
Horiz. %	268.22%	214.02%	185.05%	198.13%	161.68%	125.23%	100.00%	-
P/EPS	10.96	7.92	7.61	8.44	7.46	5.64	4.34	85.54%
YoY %	38.38%	4.07%	-9.83%	13.14%	32.27%	29.95%	-	-
Horiz. %	252.53%	182.49%	175.35%	194.47%	171.89%	129.95%	100.00%	-
EY	9.12	12.63	13.13	11.85	13.41	17.75	23.03	-46.10%
YoY %	-27.79%	-3.81%	10.80%	-11.63%	-24.45%	-22.93%	-	-
Horiz. %	39.60%	54.84%	57.01%	51.45%	58.23%	77.07%	100.00%	-
DY	4.40	5.24	7.73	6.42	8.28	10.91	11.70	-47.93%
YoY %	-16.03%	-32.21%	20.40%	-22.46%	-24.11%	-6.75%	-	-
Horiz. %	37.61%	44.79%	66.07%	54.87%	70.77%	93.25%	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