[ZHULIAN] QoQ TTM 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- 2.05%

YoY- 29.22%

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
TTM Result
Revenue	315,275	309,853	314,922	313,524	303,718	281,282	247,543	17.47%
YoY %	1.75%	-1.61%	0.45%	3.23%	7.98%	13.63%	-	-
Horiz. %	127.36%	125.17%	127.22%	126.65%	122.69%	113.63%	100.00%	-
PBT	102,704	97,208	98,410	98,784	94,993	93,089	78,421	19.68%
YoY %	5.65%	-1.22%	-0.38%	3.99%	2.05%	18.70%	-	-
Horiz. %	130.96%	123.96%	125.49%	125.97%	121.13%	118.70%	100.00%	-
Tax	-20,647	-20,750	-21,671	-22,565	-20,303	-18,308	-15,114	23.09%
YoY %	0.50%	4.25%	3.96%	-11.14%	-10.90%	-21.13%	-	-
Horiz. %	136.61%	137.29%	143.38%	149.30%	134.33%	121.13%	100.00%	-
NP	82,057	76,458	76,739	76,219	74,690	74,781	63,307	18.86%
YoY %	7.32%	-0.37%	0.68%	2.05%	-0.12%	18.12%	-	-
Horiz. %	129.62%	120.77%	121.22%	120.40%	117.98%	118.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,005	76,437	76,739	76,219	74,690	74,781	63,307	18.81%
YoY %	7.28%	-0.39%	0.68%	2.05%	-0.12%	18.12%	-	-
Horiz. %	129.54%	120.74%	121.22%	120.40%	117.98%	118.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.10%	21.35%	22.02%	22.84%	21.37%	19.67%	19.27%	-
YoY %	-5.85%	-3.04%	-3.59%	6.88%	8.64%	2.08%	-	-
Horiz. %	104.31%	110.79%	114.27%	118.53%	110.90%	102.08%	100.00%	-
Total Cost	233,218	233,395	238,183	237,305	229,028	206,501	184,236	17.00%
YoY %	-0.08%	-2.01%	0.37%	3.61%	10.91%	12.09%	-	-
Horiz. %	126.59%	126.68%	129.28%	128.80%	124.31%	112.09%	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	48,299	41,392	41,388	41,386	37,930	44,845	46,577	2.44%
YoY %	16.69%	0.01%	0.00%	9.11%	-15.42%	-3.72%	-	-
Horiz. %	103.70%	88.87%	88.86%	88.86%	81.44%	96.28%	100.00%	-
Div Payout %	58.90%	54.15%	53.93%	54.30%	50.78%	59.97%	73.57%	-
YoY %	8.77%	0.41%	-0.68%	6.93%	-15.32%	-18.49%	-	-
Horiz. %	80.06%	73.60%	73.30%	73.81%	69.02%	81.51%	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	26.03%	24.68%	24.37%	24.31%	24.59%	26.59%	25.57%	-
YoY %	5.47%	1.27%	0.25%	-1.14%	-7.52%	3.99%	-	-
Horiz. %	101.80%	96.52%	95.31%	95.07%	96.17%	103.99%	100.00%	-
ROE	25.61%	25.00%	26.26%	26.64%	26.74%	27.63%	24.65%	-
YoY %	2.44%	-4.80%	-1.43%	-0.37%	-3.22%	12.09%	-	-
Horiz. %	103.89%	101.42%	106.53%	108.07%	108.48%	112.09%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	91.37	89.83	91.33	90.83	88.08	81.57	71.80	17.41%
YoY %	1.71%	-1.64%	0.55%	3.12%	7.98%	13.61%	-	-
Horiz. %	127.26%	125.11%	127.20%	126.50%	122.67%	113.61%	100.00%	-
EPS	23.77	22.16	22.25	22.08	21.66	21.69	18.36	18.76%
YoY %	7.27%	-0.40%	0.77%	1.94%	-0.14%	18.14%	-	-
Horiz. %	129.47%	120.70%	121.19%	120.26%	117.97%	118.14%	100.00%	-
DPS	14.00	12.00	12.00	12.00	11.00	13.00	13.50	2.45%
YoY %	16.67%	0.00%	0.00%	9.09%	-15.38%	-3.70%	-	-
Horiz. %	103.70%	88.89%	88.89%	88.89%	81.48%	96.30%	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	67.36	68.46	68.16	66.03	61.15	53.81	17.48%
YoY %	1.75%	-1.61%	0.44%	3.23%	7.98%	13.64%	-	-
Horiz. %	127.37%	125.18%	127.23%	126.67%	122.71%	113.64%	100.00%	-
EPS	17.83	16.62	16.68	16.57	16.24	16.26	13.76	18.83%
YoY %	7.28%	-0.36%	0.66%	2.03%	-0.12%	18.17%	-	-
Horiz. %	129.58%	120.78%	121.22%	120.42%	118.02%	118.17%	100.00%	-
DPS	10.50	9.00	9.00	9.00	8.25	9.75	10.13	2.41%
YoY %	16.67%	0.00%	0.00%	9.09%	-15.38%	-3.75%	-	-
Horiz. %	103.65%	88.85%	88.85%	88.85%	81.44%	96.25%	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	1.67	1.63	1.35	1.07	1.04	1.15	1.43	10.88%
YoY %	2.45%	20.74%	26.17%	2.88%	-9.57%	-19.58%	-	-
Horiz. %	116.78%	113.99%	94.41%	74.83%	72.73%	80.42%	100.00%	-
P/EPS	6.44	6.59	5.53	4.39	4.25	4.33	5.61	9.62%
YoY %	-2.28%	19.17%	25.97%	3.29%	-1.85%	-22.82%	-	-
Horiz. %	114.80%	117.47%	98.57%	78.25%	75.76%	77.18%	100.00%	-
EY	15.53	15.18	18.09	22.76	23.55	23.07	17.83	-8.78%
YoY %	2.31%	-16.09%	-20.52%	-3.35%	2.08%	29.39%	-	-
Horiz. %	87.10%	85.14%	101.46%	127.65%	132.08%	129.39%	100.00%	-
DY	9.15	8.22	9.76	12.37	11.96	13.83	13.11	-21.30%
YoY %	11.31%	-15.78%	-21.10%	3.43%	-13.52%	5.49%	-	-
Horiz. %	69.79%	62.70%	74.45%	94.36%	91.23%	105.49%	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	2.08	1.59	1.21	1.07	1.10	1.32	31.00%
YoY %	-4.81%	30.82%	31.40%	13.08%	-2.73%	-16.67%	-	-
Horiz. %	150.00%	157.58%	120.45%	91.67%	81.06%	83.33%	100.00%	-
P/EPS	7.62	8.44	6.52	4.98	4.34	4.15	5.17	29.48%
YoY %	-9.72%	29.45%	30.92%	14.75%	4.58%	-19.73%	-	-
Horiz. %	147.39%	163.25%	126.11%	96.32%	83.95%	80.27%	100.00%	-
EY	13.13	11.85	15.35	20.07	23.04	24.10	19.33	-22.70%
YoY %	10.80%	-22.80%	-23.52%	-12.89%	-4.40%	24.68%	-	-
Horiz. %	67.93%	61.30%	79.41%	103.83%	119.19%	124.68%	100.00%	-
DY	7.73	6.42	8.28	10.91	11.70	14.44	14.21	-33.33%
YoY %	20.40%	-22.46%	-24.11%	-6.75%	-18.98%	1.62%	-	-
Horiz. %	54.40%	45.18%	58.27%	76.78%	82.34%	101.62%	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