[ZHULIAN] QoQ Cumulative 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- 46.19%

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
Cumulative Result
Revenue	178,910	86,223	322,611	237,715	164,247	86,327	315,275	-31.48%
YoY %	107.50%	-73.27%	35.71%	44.73%	90.26%	-72.62%	-	-
Horiz. %	56.75%	27.35%	102.33%	75.40%	52.10%	27.38%	100.00%	-
PBT	51,138	27,476	105,897	76,075	52,113	31,524	102,704	-37.20%
YoY %	86.12%	-74.05%	39.20%	45.98%	65.31%	-69.31%	-	-
Horiz. %	49.79%	26.75%	103.11%	74.07%	50.74%	30.69%	100.00%	-
Tax	-8,149	-5,499	-19,225	-13,645	-9,396	-6,723	-20,647	-46.22%
YoY %	-48.19%	71.40%	-40.89%	-45.22%	-39.76%	67.44%	-	-
Horiz. %	39.47%	26.63%	93.11%	66.09%	45.51%	32.56%	100.00%	-
NP	42,989	21,977	86,672	62,430	42,717	24,801	82,057	-35.03%
YoY %	95.61%	-74.64%	38.83%	46.15%	72.24%	-69.78%	-	-
Horiz. %	52.39%	26.78%	105.62%	76.08%	52.06%	30.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,989	21,303	87,065	62,776	42,942	24,929	82,005	-35.01%
YoY %	101.80%	-75.53%	38.69%	46.19%	72.26%	-69.60%	-	-
Horiz. %	52.42%	25.98%	106.17%	76.55%	52.37%	30.40%	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	135,921	64,246	235,939	175,285	121,530	61,526	233,218	-30.25%
YoY %	111.56%	-72.77%	34.60%	44.23%	97.53%	-73.62%	-	-
Horiz. %	58.28%	27.55%	101.17%	75.16%	52.11%	26.38%	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	27,586	13,370	55,191	41,390	20,694	10,343	48,299	-31.18%
YoY %	106.33%	-75.78%	33.34%	100.01%	100.08%	-78.59%	-	-
Horiz. %	57.12%	27.68%	114.27%	85.70%	42.85%	21.41%	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	11.73%	0.06%	24.74%	18.39%	12.80%	7.61%	25.62%	-
YoY %	19,450.00%	-99.76%	34.53%	43.67%	68.20%	-70.30%	-	-
Horiz. %	45.78%	0.23%	96.57%	71.78%	49.96%	29.70%	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	38.91	19.35	70.14	51.69	47.62	25.04	91.39	-43.43%
YoY %	101.09%	-72.41%	35.69%	8.55%	90.18%	-72.60%	-	-
Horiz. %	42.58%	21.17%	76.75%	56.56%	52.11%	27.40%	100.00%	-
EPS	9.35	4.78	18.93	13.65	12.45	7.23	23.77	-46.34%
YoY %	95.61%	-74.75%	38.68%	9.64%	72.20%	-69.58%	-	-
Horiz. %	39.34%	20.11%	79.64%	57.43%	52.38%	30.42%	100.00%	-
DPS	6.00	3.00	12.00	9.00	6.00	3.00	14.00	-43.18%
YoY %	100.00%	-75.00%	33.33%	50.00%	100.00%	-78.57%	-	-
Horiz. %	42.86%	21.43%	85.71%	64.29%	42.86%	21.43%	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	38.89	18.74	70.13	51.68	35.71	18.77	68.54	-31.48%
YoY %	107.52%	-73.28%	35.70%	44.72%	90.25%	-72.61%	-	-
Horiz. %	56.74%	27.34%	102.32%	75.40%	52.10%	27.39%	100.00%	-
EPS	9.35	4.63	18.93	13.65	9.34	5.42	17.83	-34.99%
YoY %	101.94%	-75.54%	38.68%	46.15%	72.32%	-69.60%	-	-
Horiz. %	52.44%	25.97%	106.17%	76.56%	52.38%	30.40%	100.00%	-
DPS	6.00	2.91	12.00	9.00	4.50	2.25	10.50	-31.16%
YoY %	106.19%	-75.75%	33.33%	100.00%	100.00%	-78.57%	-	-
Horiz. %	57.14%	27.71%	114.29%	85.71%	42.86%	21.43%	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	4.37	8.89	2.47	3.58	5.12	7.99	1.67	90.00%
YoY %	-50.84%	259.92%	-31.01%	-30.08%	-35.92%	378.44%	-	-
Horiz. %	261.68%	532.34%	147.90%	214.37%	306.59%	478.44%	100.00%	-
P/EPS	18.18	35.98	9.14	13.55	19.60	27.66	6.44	99.86%
YoY %	-49.47%	293.65%	-32.55%	-30.87%	-29.14%	329.50%	-	-
Horiz. %	282.30%	558.70%	141.93%	210.40%	304.35%	429.50%	100.00%	-
EY	5.50	2.78	10.94	7.38	5.10	3.62	15.54	-49.99%
YoY %	97.84%	-74.59%	48.24%	44.71%	40.88%	-76.71%	-	-
Horiz. %	35.39%	17.89%	70.40%	47.49%	32.82%	23.29%	100.00%	-
DY	3.53	1.74	6.94	4.86	2.46	1.50	9.15	-47.03%
YoY %	102.87%	-74.93%	42.80%	97.56%	64.00%	-83.61%	-	-
Horiz. %	38.58%	19.02%	75.85%	53.11%	26.89%	16.39%	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	4.50	9.20	2.48	3.71	5.73	9.15	1.98	72.94%
YoY %	-51.09%	270.97%	-33.15%	-35.25%	-37.38%	362.12%	-	-
Horiz. %	227.27%	464.65%	125.25%	187.37%	289.39%	462.12%	100.00%	-
P/EPS	18.72	37.24	9.19	14.07	21.93	31.67	7.61	82.32%
YoY %	-49.73%	305.22%	-34.68%	-35.84%	-30.75%	316.16%	-	-
Horiz. %	245.99%	489.36%	120.76%	184.89%	288.17%	416.16%	100.00%	-
EY	5.34	2.69	10.88	7.11	4.56	3.16	13.13	-45.13%
YoY %	98.51%	-75.28%	53.02%	55.92%	44.30%	-75.93%	-	-
Horiz. %	40.67%	20.49%	82.86%	54.15%	34.73%	24.07%	100.00%	-
DY	3.43	1.69	6.90	4.69	2.20	1.31	7.73	-41.85%
YoY %	102.96%	-75.51%	47.12%	113.18%	67.94%	-83.05%	-	-
Horiz. %	44.37%	21.86%	89.26%	60.67%	28.46%	16.95%	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