[ZHULIAN] QoQ TTM Result on 31-Aug-2011 [#3]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

14-Oct-2011

Admission Sponsor

Sponsor

Financial Year

30-Nov-2011

Quarter

31-Aug-2011 [#3]

Profit Trend

QoQ- 5.19%

YoY- 4.09%

Quarter Report

3RDQTR31AUG2011 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
TTM Result
Revenue	401,497	383,199	357,542	355,601	337,274	322,507	322,611	15.68%
YoY %	4.78%	7.18%	0.55%	5.43%	4.58%	-0.03%	-	-
Horiz. %	124.45%	118.78%	110.83%	110.23%	104.55%	99.97%	100.00%	-
PBT	133,449	122,966	115,856	110,728	104,922	101,849	105,897	16.65%
YoY %	8.53%	6.14%	4.63%	5.53%	3.02%	-3.82%	-	-
Horiz. %	126.02%	116.12%	109.40%	104.56%	99.08%	96.18%	100.00%	-
Tax	-22,789	-20,444	-19,752	-19,176	-17,978	-18,001	-19,225	11.99%
YoY %	-11.47%	-3.50%	-3.00%	-6.66%	0.13%	6.37%	-	-
Horiz. %	118.54%	106.34%	102.74%	99.75%	93.51%	93.63%	100.00%	-
NP	110,660	102,522	96,104	91,552	86,944	83,848	86,672	17.67%
YoY %	7.94%	6.68%	4.97%	5.30%	3.69%	-3.26%	-	-
Horiz. %	127.68%	118.29%	110.88%	105.63%	100.31%	96.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,660	102,522	95,430	90,925	86,438	84,113	86,973	17.40%
YoY %	7.94%	7.43%	4.95%	5.19%	2.76%	-3.29%	-	-
Horiz. %	127.23%	117.88%	109.72%	104.54%	99.38%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	16.63%	17.05%	17.32%	17.13%	17.67%	18.15%	-
YoY %	2.71%	-2.46%	-1.56%	1.11%	-3.06%	-2.64%	-	-
Horiz. %	94.10%	91.63%	93.94%	95.43%	94.38%	97.36%	100.00%	-
Total Cost	290,837	280,677	261,438	264,049	250,330	238,659	235,939	14.95%
YoY %	3.62%	7.36%	-0.99%	5.48%	4.89%	1.15%	-	-
Horiz. %	123.27%	118.96%	110.81%	111.91%	106.10%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	421,866	406,596	392,306	376,354	366,445	34,833,524	352,006	12.81%
YoY %	3.76%	3.64%	4.24%	2.70%	-98.95%	9,795.72%	-	-
Horiz. %	119.85%	115.51%	111.45%	106.92%	104.10%	9,895.72%	100.00%	-

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
Dividend
Div	55,197	55,191	54,755	54,756	54,769	51,328	48,302	9.29%
YoY %	0.01%	0.80%	-0.00%	-0.02%	6.70%	6.26%	-	-
Horiz. %	114.27%	114.26%	113.36%	113.36%	113.39%	106.26%	100.00%	-
Div Payout %	49.88%	53.83%	57.38%	60.22%	63.36%	61.02%	55.54%	-
YoY %	-7.34%	-6.19%	-4.72%	-4.96%	3.83%	9.87%	-	-
Horiz. %	89.81%	96.92%	103.31%	108.43%	114.08%	109.87%	100.00%	-

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
Equity
Net Worth	421,866	406,596	392,306	376,354	366,445	34,833,524	352,006	12.81%
YoY %	3.76%	3.64%	4.24%	2.70%	-98.95%	9,795.72%	-	-
Horiz. %	119.85%	115.51%	111.45%	106.92%	104.10%	9,895.72%	100.00%	-
NOSH	460,000	460,210	459,968	459,754	459,781	445,669	460,018	-0.00%
YoY %	-0.05%	0.05%	0.05%	-0.01%	3.17%	-3.12%	-	-
Horiz. %	100.00%	100.04%	99.99%	99.94%	99.95%	96.88%	100.00%	-

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
Ratio Analysis
NP Margin	27.56%	26.75%	26.88%	25.75%	25.78%	26.00%	26.87%	-
YoY %	3.03%	-0.48%	4.39%	-0.12%	-0.85%	-3.24%	-	-
Horiz. %	102.57%	99.55%	100.04%	95.83%	95.94%	96.76%	100.00%	-
ROE	26.23%	25.21%	24.33%	24.16%	23.59%	0.24%	24.71%	-
YoY %	4.05%	3.62%	0.70%	2.42%	9,729.17%	-99.03%	-	-
Horiz. %	106.15%	102.02%	98.46%	97.77%	95.47%	0.97%	100.00%	-

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
Per Share
RPS	87.28	83.27	77.73	77.35	73.36	72.36	70.13	15.68%
YoY %	4.82%	7.13%	0.49%	5.44%	1.38%	3.18%	-	-
Horiz. %	124.45%	118.74%	110.84%	110.30%	104.61%	103.18%	100.00%	-
EPS	24.06	22.28	20.75	19.78	18.80	18.87	18.91	17.40%
YoY %	7.99%	7.37%	4.90%	5.21%	-0.37%	-0.21%	-	-
Horiz. %	127.23%	117.82%	109.73%	104.60%	99.42%	99.79%	100.00%	-
DPS	12.00	12.00	11.90	11.91	11.91	11.52	10.50	9.30%
YoY %	0.00%	0.84%	-0.08%	0.00%	3.39%	9.71%	-	-
Horiz. %	114.29%	114.29%	113.33%	113.43%	113.43%	109.71%	100.00%	-
NAPS	0.9171	0.8835	0.8529	0.8186	0.797	78.16	0.7652	12.81%
YoY %	3.80%	3.59%	4.19%	2.71%	-98.98%	10,114.32%	-	-
Horiz. %	119.85%	115.46%	111.46%	106.98%	104.16%	10,214.32%	100.00%	-

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 459,754
RPS	87.28	83.30	77.73	77.30	73.32	70.11	70.13	15.68%
YoY %	4.78%	7.17%	0.56%	5.43%	4.58%	-0.03%	-	-
Horiz. %	124.45%	118.78%	110.84%	110.22%	104.55%	99.97%	100.00%	-
EPS	24.06	22.29	20.75	19.77	18.79	18.29	18.91	17.40%
YoY %	7.94%	7.42%	4.96%	5.22%	2.73%	-3.28%	-	-
Horiz. %	127.23%	117.87%	109.73%	104.55%	99.37%	96.72%	100.00%	-
DPS	12.00	12.00	11.90	11.90	11.91	11.16	10.50	9.30%
YoY %	0.00%	0.84%	0.00%	-0.08%	6.72%	6.29%	-	-
Horiz. %	114.29%	114.29%	113.33%	113.33%	113.43%	106.29%	100.00%	-
NAPS	0.9171	0.8839	0.8528	0.8182	0.7966	75.7251	0.7652	12.81%
YoY %	3.76%	3.65%	4.23%	2.71%	-98.95%	9,796.12%	-	-
Horiz. %	119.85%	115.51%	111.45%	106.93%	104.10%	9,896.12%	100.00%	-

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/12	29/02/12	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	-
Price	1.97	1.89	1.72	1.61	1.70	1.72	1.73	-
P/RPS	2.26	2.27	2.21	2.08	2.32	2.38	2.47	-5.74%
YoY %	-0.44%	2.71%	6.25%	-10.34%	-2.52%	-3.64%	-	-
Horiz. %	91.50%	91.90%	89.47%	84.21%	93.93%	96.36%	100.00%	-
P/EPS	8.19	8.48	8.29	8.14	9.04	9.11	9.15	-7.11%
YoY %	-3.42%	2.29%	1.84%	-9.96%	-0.77%	-0.44%	-	-
Horiz. %	89.51%	92.68%	90.60%	88.96%	98.80%	99.56%	100.00%	-
EY	12.21	11.79	12.06	12.28	11.06	10.97	10.93	7.65%
YoY %	3.56%	-2.24%	-1.79%	11.03%	0.82%	0.37%	-	-
Horiz. %	111.71%	107.87%	110.34%	112.35%	101.19%	100.37%	100.00%	-
DY	6.09	6.35	6.92	7.40	7.01	6.70	6.07	0.21%
YoY %	-4.09%	-8.24%	-6.49%	5.56%	4.63%	10.38%	-	-
Horiz. %	100.33%	104.61%	114.00%	121.91%	115.49%	110.38%	100.00%	-
P/NAPS	2.15	2.14	2.02	1.97	2.13	0.02	2.26	-3.26%
YoY %	0.47%	5.94%	2.54%	-7.51%	10,550.00%	-99.12%	-	-
Horiz. %	95.13%	94.69%	89.38%	87.17%	94.25%	0.88%	100.00%	-

	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/12	12/04/12	19/01/12	14/10/11	13/07/11	18/04/11	26/01/11	-
Price	2.10	1.90	1.89	1.66	1.75	1.78	1.74	-
P/RPS	2.41	2.28	2.43	2.15	2.39	2.46	2.48	-1.88%
YoY %	5.70%	-6.17%	13.02%	-10.04%	-2.85%	-0.81%	-	-
Horiz. %	97.18%	91.94%	97.98%	86.69%	96.37%	99.19%	100.00%	-
P/EPS	8.73	8.53	9.11	8.39	9.31	9.43	9.20	-3.43%
YoY %	2.34%	-6.37%	8.58%	-9.88%	-1.27%	2.50%	-	-
Horiz. %	94.89%	92.72%	99.02%	91.20%	101.20%	102.50%	100.00%	-
EY	11.46	11.72	10.98	11.91	10.74	10.60	10.87	3.58%
YoY %	-2.22%	6.74%	-7.81%	10.89%	1.32%	-2.48%	-	-
Horiz. %	105.43%	107.82%	101.01%	109.57%	98.80%	97.52%	100.00%	-
DY	5.71	6.32	6.30	7.17	6.81	6.47	6.03	-3.56%
YoY %	-9.65%	0.32%	-12.13%	5.29%	5.26%	7.30%	-	-
Horiz. %	94.69%	104.81%	104.48%	118.91%	112.94%	107.30%	100.00%	-
P/NAPS	2.29	2.15	2.22	2.03	2.20	0.02	2.27	0.58%
YoY %	6.51%	-3.15%	9.36%	-7.73%	10,900.00%	-99.12%	-	-
Horiz. %	100.88%	94.71%	97.80%	89.43%	96.92%	0.88%	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