[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2009 [#1]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

15-Apr-2009

Admission Sponsor

Sponsor

Financial Year

30-Nov-2009

Quarter

28-Feb-2009 [#1]

Profit Trend

QoQ- -77.45%

YoY- 9.98%

Quarter Report

1st Qtr 28 FEB 2009 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Cumulative Result
Revenue	315,275	228,065	144,639	71,085	303,577	221,789	133,294	77.42%
YoY %	38.24%	57.68%	103.47%	-76.58%	36.88%	66.39%	-	-
Horiz. %	236.53%	171.10%	108.51%	53.33%	227.75%	166.39%	100.00%	-
PBT	102,704	71,553	42,067	22,326	94,993	69,338	38,650	91.73%
YoY %	43.54%	70.09%	88.42%	-76.50%	37.00%	79.40%	-	-
Horiz. %	265.73%	185.13%	108.84%	57.76%	245.78%	179.40%	100.00%	-
Tax	-20,647	-14,197	-8,533	-5,482	-20,303	-13,750	-7,165	102.37%
YoY %	-45.43%	-66.38%	-55.65%	73.00%	-47.66%	-91.91%	-	-
Horiz. %	288.16%	198.14%	119.09%	76.51%	283.36%	191.91%	100.00%	-
NP	82,057	57,356	33,534	16,844	74,690	55,588	31,485	89.27%
YoY %	43.07%	71.04%	99.09%	-77.45%	34.36%	76.55%	-	-
Horiz. %	260.62%	182.17%	106.51%	53.50%	237.22%	176.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,005	57,335	33,534	16,844	74,690	55,588	31,485	89.19%
YoY %	43.03%	70.98%	99.09%	-77.45%	34.36%	76.55%	-	-
Horiz. %	260.46%	182.10%	106.51%	53.50%	237.22%	176.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.10%	19.84%	20.28%	24.55%	21.37%	19.83%	18.54%	-
YoY %	1.31%	-2.17%	-17.39%	14.88%	7.77%	6.96%	-	-
Horiz. %	108.41%	107.01%	109.39%	132.42%	115.26%	106.96%	100.00%	-
Total Cost	233,218	170,709	111,105	54,241	228,887	166,201	101,809	73.68%
YoY %	36.62%	53.65%	104.84%	-76.30%	37.72%	63.25%	-	-
Horiz. %	229.07%	167.68%	109.13%	53.28%	224.82%	163.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,119	305,752	292,318	286,140	279,475	270,797	256,880	15.78%
YoY %	4.70%	4.60%	2.16%	2.38%	3.20%	5.42%	-	-
Horiz. %	124.62%	119.03%	113.80%	111.39%	108.80%	105.42%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	48,299	31,047	20,699	10,354	37,948	27,604	17,242	98.59%
YoY %	55.57%	49.99%	99.91%	-72.72%	37.47%	60.10%	-	-
Horiz. %	280.12%	180.07%	120.05%	60.05%	220.09%	160.10%	100.00%	-
Div Payout %	58.90%	54.15%	61.73%	61.48%	50.81%	49.66%	54.76%	-
YoY %	8.77%	-12.28%	0.41%	21.00%	2.32%	-9.31%	-	-
Horiz. %	107.56%	98.89%	112.73%	112.27%	92.79%	90.69%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	320,119	305,752	292,318	286,140	279,475	270,797	256,880	15.78%
YoY %	4.70%	4.60%	2.16%	2.38%	3.20%	5.42%	-	-
Horiz. %	124.62%	119.03%	113.80%	111.39%	108.80%	105.42%	100.00%	-
NOSH	344,993	344,975	344,999	345,163	344,988	345,052	344,852	0.02%
YoY %	0.01%	-0.01%	-0.05%	0.05%	-0.02%	0.06%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.09%	100.04%	100.06%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	26.03%	25.15%	23.18%	23.70%	24.60%	25.06%	23.62%	-
YoY %	3.50%	8.50%	-2.19%	-3.66%	-1.84%	6.10%	-	-
Horiz. %	110.20%	106.48%	98.14%	100.34%	104.15%	106.10%	100.00%	-
ROE	25.62%	18.75%	11.47%	5.89%	26.73%	20.53%	12.26%	-
YoY %	36.64%	63.47%	94.74%	-77.96%	30.20%	67.46%	-	-
Horiz. %	208.97%	152.94%	93.56%	48.04%	218.03%	167.46%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	91.39	66.11	41.92	20.59	88.00	64.28	38.65	77.39%
YoY %	38.24%	57.71%	103.59%	-76.60%	36.90%	66.31%	-	-
Horiz. %	236.46%	171.05%	108.46%	53.27%	227.68%	166.31%	100.00%	-
EPS	23.77	16.62	9.72	4.88	21.65	16.11	9.13	89.14%
YoY %	43.02%	70.99%	99.18%	-77.46%	34.39%	76.45%	-	-
Horiz. %	260.35%	182.04%	106.46%	53.45%	237.13%	176.45%	100.00%	-
DPS	14.00	9.00	6.00	3.00	11.00	8.00	5.00	98.53%
YoY %	55.56%	50.00%	100.00%	-72.73%	37.50%	60.00%	-	-
Horiz. %	280.00%	180.00%	120.00%	60.00%	220.00%	160.00%	100.00%	-
NAPS	0.9279	0.8863	0.8473	0.829	0.8101	0.7848	0.7449	15.75%
YoY %	4.69%	4.60%	2.21%	2.33%	3.22%	5.36%	-	-
Horiz. %	124.57%	118.98%	113.75%	111.29%	108.75%	105.36%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 345,163
RPS	68.54	49.58	31.44	15.45	66.00	48.22	28.98	77.42%
YoY %	38.24%	57.70%	103.50%	-76.59%	36.87%	66.39%	-	-
Horiz. %	236.51%	171.08%	108.49%	53.31%	227.74%	166.39%	100.00%	-
EPS	17.83	12.46	7.29	3.66	16.24	12.08	6.84	89.29%
YoY %	43.10%	70.92%	99.18%	-77.46%	34.44%	76.61%	-	-
Horiz. %	260.67%	182.16%	106.58%	53.51%	237.43%	176.61%	100.00%	-
DPS	10.50	6.75	4.50	2.25	8.25	6.00	3.75	98.53%
YoY %	55.56%	50.00%	100.00%	-72.73%	37.50%	60.00%	-	-
Horiz. %	280.00%	180.00%	120.00%	60.00%	220.00%	160.00%	100.00%	-
NAPS	0.6959	0.6647	0.6355	0.622	0.6076	0.5887	0.5584	15.79%
YoY %	4.69%	4.59%	2.17%	2.37%	3.21%	5.43%	-	-
Horiz. %	124.62%	119.04%	113.81%	111.39%	108.81%	105.43%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	1.53	1.46	1.23	0.97	0.92	0.94	1.03	-
P/RPS	1.67	2.21	2.93	4.71	1.05	1.46	2.66	-26.65%
YoY %	-24.43%	-24.57%	-37.79%	348.57%	-28.08%	-45.11%	-	-
Horiz. %	62.78%	83.08%	110.15%	177.07%	39.47%	54.89%	100.00%	-
P/EPS	6.44	8.78	12.65	19.88	4.25	5.83	11.28	-31.15%
YoY %	-26.65%	-30.59%	-36.37%	367.76%	-27.10%	-48.32%	-	-
Horiz. %	57.09%	77.84%	112.15%	176.24%	37.68%	51.68%	100.00%	-
EY	15.54	11.38	7.90	5.03	23.53	17.14	8.86	45.38%
YoY %	36.56%	44.05%	57.06%	-78.62%	37.28%	93.45%	-	-
Horiz. %	175.40%	128.44%	89.16%	56.77%	265.58%	193.45%	100.00%	-
DY	9.15	6.16	4.88	3.09	11.96	8.51	4.85	52.62%
YoY %	48.54%	26.23%	57.93%	-74.16%	40.54%	75.46%	-	-
Horiz. %	188.66%	127.01%	100.62%	63.71%	246.60%	175.46%	100.00%	-
P/NAPS	1.65	1.65	1.45	1.17	1.14	1.20	1.38	12.63%
YoY %	0.00%	13.79%	23.93%	2.63%	-5.00%	-13.04%	-	-
Horiz. %	119.57%	119.57%	105.07%	84.78%	82.61%	86.96%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	20/01/10	14/10/09	15/07/09	15/04/09	21/01/09	15/10/08	16/07/08	-
Price	1.81	1.87	1.45	1.10	0.94	0.90	0.95	-
P/RPS	1.98	2.83	3.46	5.34	1.07	1.40	2.46	-13.46%
YoY %	-30.04%	-18.21%	-35.21%	399.07%	-23.57%	-43.09%	-	-
Horiz. %	80.49%	115.04%	140.65%	217.07%	43.50%	56.91%	100.00%	-
P/EPS	7.61	11.25	14.92	22.54	4.34	5.59	10.41	-18.83%
YoY %	-32.36%	-24.60%	-33.81%	419.35%	-22.36%	-46.30%	-	-
Horiz. %	73.10%	108.07%	143.32%	216.52%	41.69%	53.70%	100.00%	-
EY	13.13	8.89	6.70	4.44	23.03	17.90	9.61	23.10%
YoY %	47.69%	32.69%	50.90%	-80.72%	28.66%	86.26%	-	-
Horiz. %	136.63%	92.51%	69.72%	46.20%	239.65%	186.26%	100.00%	-
DY	7.73	4.81	4.14	2.73	11.70	8.89	5.26	29.22%
YoY %	60.71%	16.18%	51.65%	-76.67%	31.61%	69.01%	-	-
Horiz. %	146.96%	91.44%	78.71%	51.90%	222.43%	169.01%	100.00%	-
P/NAPS	1.95	2.11	1.71	1.33	1.16	1.15	1.28	32.36%
YoY %	-7.58%	23.39%	28.57%	14.66%	0.87%	-10.16%	-	-
Horiz. %	152.34%	164.84%	133.59%	103.91%	90.62%	89.84%	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