[ZHULIAN] QoQ 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- -11.82%

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
Quarter Result
Revenue	87,210	83,426	73,554	71,085	81,788	88,495	72,156	13.45%
YoY %	4.54%	13.42%	3.47%	-13.09%	-7.58%	22.64%	-	-
Horiz. %	120.86%	115.62%	101.94%	98.52%	113.35%	122.64%	100.00%	-
PBT	31,151	29,486	19,741	22,326	25,655	30,688	20,115	33.81%
YoY %	5.65%	49.36%	-11.58%	-12.98%	-16.40%	52.56%	-	-
Horiz. %	154.86%	146.59%	98.14%	110.99%	127.54%	152.56%	100.00%	-
Tax	-6,450	-5,664	-3,051	-5,482	-6,553	-6,585	-3,945	38.74%
YoY %	-13.88%	-85.64%	44.35%	16.34%	0.49%	-66.92%	-	-
Horiz. %	163.50%	143.57%	77.34%	138.96%	166.11%	166.92%	100.00%	-
NP	24,701	23,822	16,690	16,844	19,102	24,103	16,170	32.60%
YoY %	3.69%	42.73%	-0.91%	-11.82%	-20.75%	49.06%	-	-
Horiz. %	152.76%	147.32%	103.22%	104.17%	118.13%	149.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,670	23,801	16,690	16,844	19,102	24,103	16,170	32.49%
YoY %	3.65%	42.61%	-0.91%	-11.82%	-20.75%	49.06%	-	-
Horiz. %	152.57%	147.19%	103.22%	104.17%	118.13%	149.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.71%	19.21%	15.46%	24.55%	25.54%	21.46%	19.61%	-
YoY %	7.81%	24.26%	-37.03%	-3.88%	19.01%	9.43%	-	-
Horiz. %	105.61%	97.96%	78.84%	125.19%	130.24%	109.43%	100.00%	-
Total Cost	62,509	59,604	56,864	54,241	62,686	64,392	55,986	7.61%
YoY %	4.87%	4.82%	4.84%	-13.47%	-2.65%	15.01%	-	-
Horiz. %	111.65%	106.46%	101.57%	96.88%	111.97%	115.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,157	305,722	292,178	286,140	279,323	270,615	256,823	15.81%
YoY %	4.72%	4.64%	2.11%	2.44%	3.22%	5.37%	-	-
Horiz. %	124.66%	119.04%	113.77%	111.42%	108.76%	105.37%	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	17,251	10,348	10,345	10,354	10,344	10,344	10,343	40.59%
YoY %	66.71%	0.03%	-0.09%	0.10%	0.00%	0.01%	-	-
Horiz. %	166.79%	100.05%	100.02%	100.11%	100.01%	100.01%	100.00%	-
Div Payout %	69.93%	43.48%	61.98%	61.48%	54.15%	42.92%	63.97%	-
YoY %	60.83%	-29.85%	0.81%	13.54%	26.16%	-32.91%	-	-
Horiz. %	109.32%	67.97%	96.89%	96.11%	84.65%	67.09%	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	320,157	305,722	292,178	286,140	279,323	270,615	256,823	15.81%
YoY %	4.72%	4.64%	2.11%	2.44%	3.22%	5.37%	-	-
Horiz. %	124.66%	119.04%	113.77%	111.42%	108.76%	105.37%	100.00%	-
NOSH	345,034	344,942	344,834	345,163	344,801	344,821	344,776	0.04%
YoY %	0.03%	0.03%	-0.10%	0.10%	-0.01%	0.01%	-	-
Horiz. %	100.07%	100.05%	100.02%	100.11%	100.01%	100.01%	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	28.32%	28.55%	22.69%	23.70%	23.36%	27.24%	22.41%	-
YoY %	-0.81%	25.83%	-4.26%	1.46%	-14.24%	21.55%	-	-
Horiz. %	126.37%	127.40%	101.25%	105.76%	104.24%	121.55%	100.00%	-
ROE	7.71%	7.79%	5.71%	5.89%	6.84%	8.91%	6.30%	-
YoY %	-1.03%	36.43%	-3.06%	-13.89%	-23.23%	41.43%	-	-
Horiz. %	122.38%	123.65%	90.63%	93.49%	108.57%	141.43%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	25.28	24.19	21.33	20.59	23.72	25.66	20.93	13.40%
YoY %	4.51%	13.41%	3.59%	-13.20%	-7.56%	22.60%	-	-
Horiz. %	120.78%	115.58%	101.91%	98.38%	113.33%	122.60%	100.00%	-
EPS	7.15	6.90	4.84	4.88	5.54	6.99	4.69	32.42%
YoY %	3.62%	42.56%	-0.82%	-11.91%	-20.74%	49.04%	-	-
Horiz. %	152.45%	147.12%	103.20%	104.05%	118.12%	149.04%	100.00%	-
DPS	5.00	3.00	3.00	3.00	3.00	3.00	3.00	40.52%
YoY %	66.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	100.00%	100.00%	100.00%	100.00%	100.00%	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	18.96	18.14	15.99	15.45	17.78	19.24	15.69	13.43%
YoY %	4.52%	13.45%	3.50%	-13.10%	-7.59%	22.63%	-	-
Horiz. %	120.84%	115.62%	101.91%	98.47%	113.32%	122.63%	100.00%	-
EPS	5.36	5.17	3.63	3.66	4.15	5.24	3.52	32.32%
YoY %	3.68%	42.42%	-0.82%	-11.81%	-20.80%	48.86%	-	-
Horiz. %	152.27%	146.88%	103.12%	103.98%	117.90%	148.86%	100.00%	-
DPS	3.75	2.25	2.25	2.25	2.25	2.25	2.25	40.52%
YoY %	66.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.696	0.6646	0.6352	0.622	0.6072	0.5883	0.5583	15.81%
YoY %	4.72%	4.63%	2.12%	2.44%	3.21%	5.37%	-	-
Horiz. %	124.66%	119.04%	113.77%	111.41%	108.76%	105.37%	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	6.05	6.04	5.77	4.71	3.88	3.66	4.92	14.76%
YoY %	0.17%	4.68%	22.51%	21.39%	6.01%	-25.61%	-	-
Horiz. %	122.97%	122.76%	117.28%	95.73%	78.86%	74.39%	100.00%	-
P/EPS	21.40	21.16	25.41	19.88	16.61	13.45	21.96	-1.70%
YoY %	1.13%	-16.73%	27.82%	19.69%	23.49%	-38.75%	-	-
Horiz. %	97.45%	96.36%	115.71%	90.53%	75.64%	61.25%	100.00%	-
EY	4.67	4.73	3.93	5.03	6.02	7.44	4.55	1.74%
YoY %	-1.27%	20.36%	-21.87%	-16.45%	-19.09%	63.52%	-	-
Horiz. %	102.64%	103.96%	86.37%	110.55%	132.31%	163.52%	100.00%	-
DY	3.27	2.05	2.44	3.09	3.26	3.19	2.91	8.07%
YoY %	59.51%	-15.98%	-21.04%	-5.21%	2.19%	9.62%	-	-
Horiz. %	112.37%	70.45%	83.85%	106.19%	112.03%	109.62%	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	7.16	7.73	6.80	5.34	3.96	3.51	4.54	35.45%
YoY %	-7.37%	13.68%	27.34%	34.85%	12.82%	-22.69%	-	-
Horiz. %	157.71%	170.26%	149.78%	117.62%	87.22%	77.31%	100.00%	-
P/EPS	25.31	27.10	29.96	22.54	16.97	12.88	20.26	15.97%
YoY %	-6.61%	-9.55%	32.92%	32.82%	31.75%	-36.43%	-	-
Horiz. %	124.93%	133.76%	147.88%	111.25%	83.76%	63.57%	100.00%	-
EY	3.95	3.69	3.34	4.44	5.89	7.77	4.94	-13.83%
YoY %	7.05%	10.48%	-24.77%	-24.62%	-24.20%	57.29%	-	-
Horiz. %	79.96%	74.70%	67.61%	89.88%	119.23%	157.29%	100.00%	-
DY	2.76	1.60	2.07	2.73	3.19	3.33	3.16	-8.62%
YoY %	72.50%	-22.71%	-24.18%	-14.42%	-4.20%	5.38%	-	-
Horiz. %	87.34%	50.63%	65.51%	86.39%	100.95%	105.38%	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