[ZHULIAN] QoQ Annualized Quarter Result on 31-Aug-2010 [#3]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

18-Oct-2010

Admission Sponsor

Sponsor

Financial Year

30-Nov-2010

Quarter

31-Aug-2010 [#3]

Profit Trend

QoQ- -2.54%

YoY- 9.49%

Quarter Report

3rd Qtr 31 aug 2010.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Annualized Quarter Result
Revenue	357,820	344,892	322,611	316,953	328,494	345,308	315,275	8.81%
YoY %	3.75%	6.91%	1.79%	-3.51%	-4.87%	9.53%	-	-
Horiz. %	113.49%	109.39%	102.33%	100.53%	104.19%	109.53%	100.00%	-
PBT	102,276	109,904	105,897	101,433	104,226	126,096	102,704	-0.27%
YoY %	-6.94%	3.78%	4.40%	-2.68%	-17.34%	22.78%	-	-
Horiz. %	99.58%	107.01%	103.11%	98.76%	101.48%	122.78%	100.00%	-
Tax	-16,298	-21,996	-19,225	-18,193	-18,792	-26,892	-20,647	-14.60%
YoY %	25.90%	-14.41%	-5.67%	3.19%	30.12%	-30.25%	-	-
Horiz. %	78.94%	106.53%	93.11%	88.11%	91.02%	130.25%	100.00%	-
NP	85,978	87,908	86,672	83,240	85,434	99,204	82,057	3.16%
YoY %	-2.20%	1.43%	4.12%	-2.57%	-13.88%	20.90%	-	-
Horiz. %	104.78%	107.13%	105.62%	101.44%	104.12%	120.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,978	85,212	87,065	83,701	85,884	99,716	82,005	3.20%
YoY %	0.90%	-2.13%	4.02%	-2.54%	-13.87%	21.60%	-	-
Horiz. %	104.84%	103.91%	106.17%	102.07%	104.73%	121.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.94%	20.01%	18.15%	17.94%	18.03%	21.33%	20.10%	-
YoY %	-20.34%	10.25%	1.17%	-0.50%	-15.47%	6.12%	-	-
Horiz. %	79.30%	99.55%	90.30%	89.25%	89.70%	106.12%	100.00%	-
Total Cost	271,842	256,984	235,939	233,713	243,060	246,104	233,218	10.76%
YoY %	5.78%	8.92%	0.95%	-3.85%	-1.24%	5.53%	-	-
Horiz. %	116.56%	110.19%	101.17%	100.21%	104.22%	105.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	366,440	34,833,524	351,939	341,427	335,395	327,628	320,119	9.43%
YoY %	-98.95%	9,797.60%	3.08%	1.80%	2.37%	2.35%	-	-
Horiz. %	114.47%	10,881.43%	109.94%	106.66%	104.77%	102.35%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Dividend
Div	55,173	53,480	55,191	55,187	41,389	41,375	48,299	9.28%
YoY %	3.17%	-3.10%	0.01%	33.34%	0.03%	-14.34%	-	-
Horiz. %	114.23%	110.73%	114.27%	114.26%	85.69%	85.66%	100.00%	-
Div Payout %	64.17%	62.76%	63.39%	65.93%	48.19%	41.49%	58.90%	-
YoY %	2.25%	-0.99%	-3.85%	36.81%	16.15%	-29.56%	-	-
Horiz. %	108.95%	106.55%	107.62%	111.94%	81.82%	70.44%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Equity
Net Worth	366,440	34,833,524	351,939	341,427	335,395	327,628	320,119	9.43%
YoY %	-98.95%	9,797.60%	3.08%	1.80%	2.37%	2.35%	-	-
Horiz. %	114.47%	10,881.43%	109.94%	106.66%	104.77%	102.35%	100.00%	-
NOSH	459,775	445,669	459,931	459,897	344,915	344,799	344,993	21.12%
YoY %	3.17%	-3.10%	0.01%	33.34%	0.03%	-0.06%	-	-
Horiz. %	133.27%	129.18%	133.32%	133.31%	99.98%	99.94%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Ratio Analysis
NP Margin	24.03%	25.49%	26.87%	26.26%	26.01%	28.73%	26.03%	-
YoY %	-5.73%	-5.14%	2.32%	0.96%	-9.47%	10.37%	-	-
Horiz. %	92.32%	97.93%	103.23%	100.88%	99.92%	110.37%	100.00%	-
ROE	23.46%	0.24%	24.74%	24.52%	25.61%	30.44%	25.62%	-
YoY %	9,675.00%	-99.03%	0.90%	-4.26%	-15.87%	18.81%	-	-
Horiz. %	91.57%	0.94%	96.57%	95.71%	99.96%	118.81%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Per Share
RPS	77.82	77.39	70.14	68.92	95.24	100.15	91.39	-10.17%
YoY %	0.56%	10.34%	1.77%	-27.64%	-4.90%	9.59%	-	-
Horiz. %	85.15%	84.68%	76.75%	75.41%	104.21%	109.59%	100.00%	-
EPS	18.70	19.12	18.93	18.20	24.90	28.92	23.77	-14.79%
YoY %	-2.20%	1.00%	4.01%	-26.91%	-13.90%	21.67%	-	-
Horiz. %	78.67%	80.44%	79.64%	76.57%	104.75%	121.67%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	12.00	14.00	-9.77%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	85.71%	85.71%	100.00%	-
NAPS	0.797	78.16	0.7652	0.7424	0.9724	0.9502	0.9279	-9.64%
YoY %	-98.98%	10,114.32%	3.07%	-23.65%	2.34%	2.40%	-	-
Horiz. %	85.89%	8,423.32%	82.47%	80.01%	104.80%	102.40%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 460,185
RPS	77.79	74.98	70.13	68.90	71.41	75.07	68.54	8.81%
YoY %	3.75%	6.92%	1.79%	-3.51%	-4.88%	9.53%	-	-
Horiz. %	113.50%	109.40%	102.32%	100.53%	104.19%	109.53%	100.00%	-
EPS	18.69	18.52	18.93	18.20	18.67	21.68	17.83	3.19%
YoY %	0.92%	-2.17%	4.01%	-2.52%	-13.88%	21.59%	-	-
Horiz. %	104.82%	103.87%	106.17%	102.08%	104.71%	121.59%	100.00%	-
DPS	11.99	11.63	12.00	12.00	9.00	8.99	10.50	9.25%
YoY %	3.10%	-3.08%	0.00%	33.33%	0.11%	-14.38%	-	-
Horiz. %	114.19%	110.76%	114.29%	114.29%	85.71%	85.62%	100.00%	-
NAPS	0.7966	75.7251	0.7651	0.7422	0.7291	0.7122	0.6959	9.43%
YoY %	-98.95%	9,797.41%	3.09%	1.80%	2.37%	2.34%	-	-
Horiz. %	114.47%	10,881.61%	109.94%	106.65%	104.77%	102.34%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	-
Price	1.70	1.72	1.73	1.85	2.44	2.00	1.53	-
P/RPS	2.18	2.22	2.47	2.68	2.56	2.00	1.67	19.46%
YoY %	-1.80%	-10.12%	-7.84%	4.69%	28.00%	19.76%	-	-
Horiz. %	130.54%	132.93%	147.90%	160.48%	153.29%	119.76%	100.00%	-
P/EPS	9.09	9.00	9.14	10.16	9.80	6.92	6.44	25.85%
YoY %	1.00%	-1.53%	-10.04%	3.67%	41.62%	7.45%	-	-
Horiz. %	141.15%	139.75%	141.93%	157.76%	152.17%	107.45%	100.00%	-
EY	11.00	11.12	10.94	9.84	10.20	14.46	15.54	-20.59%
YoY %	-1.08%	1.65%	11.18%	-3.53%	-29.46%	-6.95%	-	-
Horiz. %	70.79%	71.56%	70.40%	63.32%	65.64%	93.05%	100.00%	-
DY	7.06	6.98	6.94	6.49	4.92	6.00	9.15	-15.88%
YoY %	1.15%	0.58%	6.93%	31.91%	-18.00%	-34.43%	-	-
Horiz. %	77.16%	76.28%	75.85%	70.93%	53.77%	65.57%	100.00%	-
P/NAPS	2.13	0.02	2.26	2.49	2.51	2.10	1.65	18.57%
YoY %	10,550.00%	-99.12%	-9.24%	-0.80%	19.52%	27.27%	-	-
Horiz. %	129.09%	1.21%	136.97%	150.91%	152.12%	127.27%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	13/07/11	18/04/11	26/01/11	18/10/10	14/07/10	14/04/10	20/01/10	-
Price	1.75	1.78	1.74	1.92	2.73	2.29	1.81	-
P/RPS	2.25	2.30	2.48	2.79	2.87	2.29	1.98	8.90%
YoY %	-2.17%	-7.26%	-11.11%	-2.79%	25.33%	15.66%	-	-
Horiz. %	113.64%	116.16%	125.25%	140.91%	144.95%	115.66%	100.00%	-
P/EPS	9.36	9.31	9.19	10.55	10.96	7.92	7.61	14.81%
YoY %	0.54%	1.31%	-12.89%	-3.74%	38.38%	4.07%	-	-
Horiz. %	123.00%	122.34%	120.76%	138.63%	144.02%	104.07%	100.00%	-
EY	10.69	10.74	10.88	9.48	9.12	12.63	13.13	-12.81%
YoY %	-0.47%	-1.29%	14.77%	3.95%	-27.79%	-3.81%	-	-
Horiz. %	81.42%	81.80%	82.86%	72.20%	69.46%	96.19%	100.00%	-
DY	6.86	6.74	6.90	6.25	4.40	5.24	7.73	-7.65%
YoY %	1.78%	-2.32%	10.40%	42.05%	-16.03%	-32.21%	-	-
Horiz. %	88.75%	87.19%	89.26%	80.85%	56.92%	67.79%	100.00%	-
P/NAPS	2.20	0.02	2.27	2.59	2.81	2.41	1.95	8.38%
YoY %	10,900.00%	-99.12%	-12.36%	-7.83%	16.60%	23.59%	-	-
Horiz. %	112.82%	1.03%	116.41%	132.82%	144.10%	123.59%	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