[ZHULIAN] QoQ TTM Result on 31-May-2011 [#2]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

13-Jul-2011

Admission Sponsor

Sponsor

Financial Year

30-Nov-2011

Quarter

31-May-2011 [#2]

Profit Trend

QoQ- 2.76%

YoY- -5.35%

Quarter Report

2ND QTR 31 MAY 2011 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
TTM Result
Revenue	383,199	357,542	355,601	337,274	322,507	322,611	324,925	11.63%
YoY %	7.18%	0.55%	5.43%	4.58%	-0.03%	-0.71%	-	-
Horiz. %	117.93%	110.04%	109.44%	103.80%	99.26%	99.29%	100.00%	-
PBT	122,966	115,856	110,728	104,922	101,849	105,897	107,226	9.57%
YoY %	6.14%	4.63%	5.53%	3.02%	-3.82%	-1.24%	-	-
Horiz. %	114.68%	108.05%	103.27%	97.85%	94.99%	98.76%	100.00%	-
Tax	-20,444	-19,752	-19,176	-17,978	-18,001	-19,225	-20,095	1.15%
YoY %	-3.50%	-3.00%	-6.66%	0.13%	6.37%	4.33%	-	-
Horiz. %	101.74%	98.29%	95.43%	89.47%	89.58%	95.67%	100.00%	-
NP	102,522	96,104	91,552	86,944	83,848	86,672	87,131	11.46%
YoY %	6.68%	4.97%	5.30%	3.69%	-3.26%	-0.53%	-	-
Horiz. %	117.66%	110.30%	105.07%	99.79%	96.23%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,522	95,430	90,925	86,438	84,113	86,973	87,354	11.27%
YoY %	7.43%	4.95%	5.19%	2.76%	-3.29%	-0.44%	-	-
Horiz. %	117.36%	109.25%	104.09%	98.95%	96.29%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.63%	17.05%	17.32%	17.13%	17.67%	18.15%	18.74%	-
YoY %	-2.46%	-1.56%	1.11%	-3.06%	-2.64%	-3.15%	-	-
Horiz. %	88.74%	90.98%	92.42%	91.41%	94.29%	96.85%	100.00%	-
Total Cost	280,677	261,438	264,049	250,330	238,659	235,939	237,794	11.69%
YoY %	7.36%	-0.99%	5.48%	4.89%	1.15%	-0.78%	-	-
Horiz. %	118.03%	109.94%	111.04%	105.27%	100.36%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,596	392,306	376,354	366,445	34,833,524	352,006	341,641	12.31%
YoY %	3.64%	4.24%	2.70%	-98.95%	9,795.72%	3.03%	-	-
Horiz. %	119.01%	114.83%	110.16%	107.26%	10,195.94%	103.03%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Dividend
Div	55,191	54,755	54,756	54,769	51,328	48,302	51,753	4.38%
YoY %	0.80%	-0.00%	-0.02%	6.70%	6.26%	-6.67%	-	-
Horiz. %	106.64%	105.80%	105.80%	105.83%	99.18%	93.33%	100.00%	-
Div Payout %	53.83%	57.38%	60.22%	63.36%	61.02%	55.54%	59.25%	-
YoY %	-6.19%	-4.72%	-4.96%	3.83%	9.87%	-6.26%	-	-
Horiz. %	90.85%	96.84%	101.64%	106.94%	102.99%	93.74%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Equity
Net Worth	406,596	392,306	376,354	366,445	34,833,524	352,006	341,641	12.31%
YoY %	3.64%	4.24%	2.70%	-98.95%	9,795.72%	3.03%	-	-
Horiz. %	119.01%	114.83%	110.16%	107.26%	10,195.94%	103.03%	100.00%	-
NOSH	460,210	459,968	459,754	459,781	445,669	460,018	460,185	0.00%
YoY %	0.05%	0.05%	-0.01%	3.17%	-3.12%	-0.04%	-	-
Horiz. %	100.01%	99.95%	99.91%	99.91%	96.85%	99.96%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Ratio Analysis
NP Margin	26.75%	26.88%	25.75%	25.78%	26.00%	26.87%	26.82%	-
YoY %	-0.48%	4.39%	-0.12%	-0.85%	-3.24%	0.19%	-	-
Horiz. %	99.74%	100.22%	96.01%	96.12%	96.94%	100.19%	100.00%	-
ROE	25.21%	24.33%	24.16%	23.59%	0.24%	24.71%	25.57%	-
YoY %	3.62%	0.70%	2.42%	9,729.17%	-99.03%	-3.36%	-	-
Horiz. %	98.59%	95.15%	94.49%	92.26%	0.94%	96.64%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Per Share
RPS	83.27	77.73	77.35	73.36	72.36	70.13	70.61	11.63%
YoY %	7.13%	0.49%	5.44%	1.38%	3.18%	-0.68%	-	-
Horiz. %	117.93%	110.08%	109.55%	103.89%	102.48%	99.32%	100.00%	-
EPS	22.28	20.75	19.78	18.80	18.87	18.91	18.98	11.28%
YoY %	7.37%	4.90%	5.21%	-0.37%	-0.21%	-0.37%	-	-
Horiz. %	117.39%	109.33%	104.21%	99.05%	99.42%	99.63%	100.00%	-
DPS	12.00	11.90	11.91	11.91	11.52	10.50	11.25	4.40%
YoY %	0.84%	-0.08%	0.00%	3.39%	9.71%	-6.67%	-	-
Horiz. %	106.67%	105.78%	105.87%	105.87%	102.40%	93.33%	100.00%	-
NAPS	0.8835	0.8529	0.8186	0.797	78.16	0.7652	0.7424	12.31%
YoY %	3.59%	4.19%	2.71%	-98.98%	10,114.32%	3.07%	-	-
Horiz. %	119.01%	114.88%	110.26%	107.35%	10,528.02%	103.07%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Adjusted Per Share Value based on latest NOSH - 459,781
RPS	83.30	77.73	77.30	73.32	70.11	70.13	70.64	11.62%
YoY %	7.17%	0.56%	5.43%	4.58%	-0.03%	-0.72%	-	-
Horiz. %	117.92%	110.04%	109.43%	103.79%	99.25%	99.28%	100.00%	-
EPS	22.29	20.75	19.77	18.79	18.29	18.91	18.99	11.28%
YoY %	7.42%	4.96%	5.22%	2.73%	-3.28%	-0.42%	-	-
Horiz. %	117.38%	109.27%	104.11%	98.95%	96.31%	99.58%	100.00%	-
DPS	12.00	11.90	11.90	11.91	11.16	10.50	11.25	4.40%
YoY %	0.84%	0.00%	-0.08%	6.72%	6.29%	-6.67%	-	-
Horiz. %	106.67%	105.78%	105.78%	105.87%	99.20%	93.33%	100.00%	-
NAPS	0.8839	0.8528	0.8182	0.7966	75.7251	0.7652	0.7427	12.31%
YoY %	3.65%	4.23%	2.71%	-98.95%	9,796.12%	3.03%	-	-
Horiz. %	119.01%	114.82%	110.17%	107.26%	10,195.92%	103.03%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/12	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	-
Price	1.89	1.72	1.61	1.70	1.72	1.73	1.85	-
P/RPS	2.27	2.21	2.08	2.32	2.38	2.47	2.62	-9.12%
YoY %	2.71%	6.25%	-10.34%	-2.52%	-3.64%	-5.73%	-	-
Horiz. %	86.64%	84.35%	79.39%	88.55%	90.84%	94.27%	100.00%	-
P/EPS	8.48	8.29	8.14	9.04	9.11	9.15	9.75	-8.89%
YoY %	2.29%	1.84%	-9.96%	-0.77%	-0.44%	-6.15%	-	-
Horiz. %	86.97%	85.03%	83.49%	92.72%	93.44%	93.85%	100.00%	-
EY	11.79	12.06	12.28	11.06	10.97	10.93	10.26	9.71%
YoY %	-2.24%	-1.79%	11.03%	0.82%	0.37%	6.53%	-	-
Horiz. %	114.91%	117.54%	119.69%	107.80%	106.92%	106.53%	100.00%	-
DY	6.35	6.92	7.40	7.01	6.70	6.07	6.08	2.94%
YoY %	-8.24%	-6.49%	5.56%	4.63%	10.38%	-0.16%	-	-
Horiz. %	104.44%	113.82%	121.71%	115.30%	110.20%	99.84%	100.00%	-
P/NAPS	2.14	2.02	1.97	2.13	0.02	2.26	2.49	-9.61%
YoY %	5.94%	2.54%	-7.51%	10,550.00%	-99.12%	-9.24%	-	-
Horiz. %	85.94%	81.12%	79.12%	85.54%	0.80%	90.76%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Price Multiplier on Announcement Date
Date	12/04/12	19/01/12	14/10/11	13/07/11	18/04/11	26/01/11	18/10/10	-
Price	1.90	1.89	1.66	1.75	1.78	1.74	1.92	-
P/RPS	2.28	2.43	2.15	2.39	2.46	2.48	2.72	-11.10%
YoY %	-6.17%	13.02%	-10.04%	-2.85%	-0.81%	-8.82%	-	-
Horiz. %	83.82%	89.34%	79.04%	87.87%	90.44%	91.18%	100.00%	-
P/EPS	8.53	9.11	8.39	9.31	9.43	9.20	10.11	-10.72%
YoY %	-6.37%	8.58%	-9.88%	-1.27%	2.50%	-9.00%	-	-
Horiz. %	84.37%	90.11%	82.99%	92.09%	93.27%	91.00%	100.00%	-
EY	11.72	10.98	11.91	10.74	10.60	10.87	9.89	11.99%
YoY %	6.74%	-7.81%	10.89%	1.32%	-2.48%	9.91%	-	-
Horiz. %	118.50%	111.02%	120.42%	108.59%	107.18%	109.91%	100.00%	-
DY	6.32	6.30	7.17	6.81	6.47	6.03	5.86	5.17%
YoY %	0.32%	-12.13%	5.29%	5.26%	7.30%	2.90%	-	-
Horiz. %	107.85%	107.51%	122.35%	116.21%	110.41%	102.90%	100.00%	-
P/NAPS	2.15	2.22	2.03	2.20	0.02	2.27	2.59	-11.68%
YoY %	-3.15%	9.36%	-7.73%	10,900.00%	-99.12%	-12.36%	-	-
Horiz. %	83.01%	85.71%	78.38%	84.94%	0.77%	87.64%	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