[ZHULIAN] YoY TTM Result on 30-Nov-2009 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

20-Jan-2010

Admission Sponsor

Sponsor

Financial Year

30-Nov-2009

Quarter

30-Nov-2009 [#4]

Profit Trend

QoQ- 7.28%

YoY- 9.79%

Quarter Report

4TH Qtr 30 NOV 2009.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	450,425	357,542	322,611	315,275	303,718	220,546	54,550	42.12%
YoY %	25.98%	10.83%	2.33%	3.81%	37.71%	304.30%	-	-
Horiz. %	825.71%	655.44%	591.40%	577.96%	556.77%	404.30%	100.00%	-
PBT	141,323	115,856	105,897	102,704	94,993	74,347	21,237	37.10%
YoY %	21.98%	9.40%	3.11%	8.12%	27.77%	250.08%	-	-
Horiz. %	665.46%	545.54%	498.64%	483.61%	447.30%	350.08%	100.00%	-
Tax	-24,233	-19,752	-19,225	-20,647	-20,303	-15,420	-6,617	24.12%
YoY %	-22.69%	-2.74%	6.89%	-1.69%	-31.67%	-133.04%	-	-
Horiz. %	366.22%	298.50%	290.54%	312.03%	306.83%	233.04%	100.00%	-
NP	117,090	96,104	86,672	82,057	74,690	58,927	14,620	41.40%
YoY %	21.84%	10.88%	5.62%	9.86%	26.75%	303.06%	-	-
Horiz. %	800.89%	657.35%	592.83%	561.27%	510.88%	403.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,093	95,430	86,973	82,005	74,690	58,927	14,620	41.40%
YoY %	22.70%	9.72%	6.06%	9.79%	26.75%	303.06%	-	-
Horiz. %	800.91%	652.74%	594.89%	560.91%	510.88%	403.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.15%	17.05%	18.15%	20.10%	21.37%	20.74%	31.16%	-
YoY %	0.59%	-6.06%	-9.70%	-5.94%	3.04%	-33.44%	-	-
Horiz. %	55.04%	54.72%	58.25%	64.51%	68.58%	66.56%	100.00%	-
Total Cost	333,335	261,438	235,939	233,218	229,028	161,619	39,930	42.38%
YoY %	27.50%	10.81%	1.17%	1.83%	41.71%	304.76%	-	-
Horiz. %	834.80%	654.74%	590.88%	584.07%	573.57%	404.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	451,857	392,306	352,006	320,157	279,323	249,903	206,898	13.89%
YoY %	15.18%	11.45%	9.95%	14.62%	11.77%	20.79%	-	-
Horiz. %	218.40%	189.61%	170.14%	154.74%	135.01%	120.79%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	71,303	54,755	48,302	48,299	37,930	50,543	-	-
YoY %	30.22%	13.36%	0.01%	27.34%	-24.95%	0.00%	-	-
Horiz. %	141.07%	108.33%	95.57%	95.56%	75.05%	100.00%	-	-
Div Payout %	60.89%	57.38%	55.54%	58.90%	50.78%	85.77%	-	-
YoY %	6.12%	3.31%	-5.70%	15.99%	-40.80%	0.00%	-	-
Horiz. %	70.99%	66.90%	64.75%	68.67%	59.20%	100.00%	-	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	451,857	392,306	352,006	320,157	279,323	249,903	206,898	13.89%
YoY %	15.18%	11.45%	9.95%	14.62%	11.77%	20.79%	-	-
Horiz. %	218.40%	189.61%	170.14%	154.74%	135.01%	120.79%	100.00%	-
NOSH	460,000	459,968	460,018	345,034	344,801	345,169	284,435	8.33%
YoY %	0.01%	-0.01%	33.33%	0.07%	-0.11%	21.35%	-	-
Horiz. %	161.72%	161.71%	161.73%	121.31%	121.22%	121.35%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	26.00%	26.88%	26.87%	26.03%	24.59%	26.72%	26.80%	-
YoY %	-3.27%	0.04%	3.23%	5.86%	-7.97%	-0.30%	-	-
Horiz. %	97.01%	100.30%	100.26%	97.13%	91.75%	99.70%	100.00%	-
ROE	25.91%	24.33%	24.71%	25.61%	26.74%	23.58%	7.07%	-
YoY %	6.49%	-1.54%	-3.51%	-4.23%	13.40%	233.52%	-	-
Horiz. %	366.48%	344.13%	349.50%	362.23%	378.22%	333.52%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	97.92	77.73	70.13	91.37	88.08	63.89	19.18	31.18%
YoY %	25.97%	10.84%	-23.25%	3.74%	37.86%	233.11%	-	-
Horiz. %	510.53%	405.27%	365.64%	476.38%	459.23%	333.11%	100.00%	-
EPS	25.46	20.75	18.91	23.77	21.66	17.07	5.14	30.52%
YoY %	22.70%	9.73%	-20.45%	9.74%	26.89%	232.10%	-	-
Horiz. %	495.33%	403.70%	367.90%	462.45%	421.40%	332.10%	100.00%	-
DPS	15.50	11.90	10.50	14.00	11.00	14.64	0.00	-
YoY %	30.25%	13.33%	-25.00%	27.27%	-24.86%	0.00%	-	-
Horiz. %	105.87%	81.28%	71.72%	95.63%	75.14%	100.00%	-	-
NAPS	0.9823	0.8529	0.7652	0.9279	0.8101	0.724	0.7274	5.12%
YoY %	15.17%	11.46%	-17.53%	14.54%	11.89%	-0.47%	-	-
Horiz. %	135.04%	117.25%	105.20%	127.56%	111.37%	99.53%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 345,034
RPS	97.92	77.73	70.13	68.54	66.03	47.94	11.86	42.12%
YoY %	25.97%	10.84%	2.32%	3.80%	37.73%	304.22%	-	-
Horiz. %	825.63%	655.40%	591.32%	577.91%	556.75%	404.22%	100.00%	-
EPS	25.46	20.75	18.91	17.83	16.24	12.81	3.18	41.39%
YoY %	22.70%	9.73%	6.06%	9.79%	26.78%	302.83%	-	-
Horiz. %	800.63%	652.52%	594.65%	560.69%	510.69%	402.83%	100.00%	-
DPS	15.50	11.90	10.50	10.50	8.25	10.99	0.00	-
YoY %	30.25%	13.33%	0.00%	27.27%	-24.93%	0.00%	-	-
Horiz. %	141.04%	108.28%	95.54%	95.54%	75.07%	100.00%	-	-
NAPS	0.9823	0.8528	0.7652	0.696	0.6072	0.5433	0.4498	13.89%
YoY %	15.19%	11.45%	9.94%	14.62%	11.76%	20.79%	-	-
Horiz. %	218.39%	189.60%	170.12%	154.74%	134.99%	120.79%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-	-
Price	2.60	1.72	1.73	1.53	0.92	1.08	0.00	-
P/RPS	2.66	2.21	2.47	1.67	1.04	1.69	0.00	-
YoY %	20.36%	-10.53%	47.90%	60.58%	-38.46%	0.00%	-	-
Horiz. %	157.40%	130.77%	146.15%	98.82%	61.54%	100.00%	-	-
P/EPS	10.21	8.29	9.15	6.44	4.25	6.33	0.00	-
YoY %	23.16%	-9.40%	42.08%	51.53%	-32.86%	0.00%	-	-
Horiz. %	161.30%	130.96%	144.55%	101.74%	67.14%	100.00%	-	-
EY	9.79	12.06	10.93	15.53	23.55	15.81	0.00	-
YoY %	-18.82%	10.34%	-29.62%	-34.06%	48.96%	0.00%	-	-
Horiz. %	61.92%	76.28%	69.13%	98.23%	148.96%	100.00%	-	-
DY	5.96	6.92	6.07	9.15	11.96	13.56	0.00	-
YoY %	-13.87%	14.00%	-33.66%	-23.49%	-11.80%	0.00%	-	-
Horiz. %	43.95%	51.03%	44.76%	67.48%	88.20%	100.00%	-	-
P/NAPS	2.65	2.02	2.26	1.65	1.14	1.49	0.00	-
YoY %	31.19%	-10.62%	36.97%	44.74%	-23.49%	0.00%	-	-
Horiz. %	177.85%	135.57%	151.68%	110.74%	76.51%	100.00%	-	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	23/01/13	19/01/12	26/01/11	20/01/10	21/01/09	17/01/08	-	-
Price	2.82	1.89	1.74	1.81	0.94	1.12	0.00	-
P/RPS	2.88	2.43	2.48	1.98	1.07	1.75	0.00	-
YoY %	18.52%	-2.02%	25.25%	85.05%	-38.86%	0.00%	-	-
Horiz. %	164.57%	138.86%	141.71%	113.14%	61.14%	100.00%	-	-
P/EPS	11.08	9.11	9.20	7.62	4.34	6.56	0.00	-
YoY %	21.62%	-0.98%	20.73%	75.58%	-33.84%	0.00%	-	-
Horiz. %	168.90%	138.87%	140.24%	116.16%	66.16%	100.00%	-	-
EY	9.03	10.98	10.87	13.13	23.04	15.24	0.00	-
YoY %	-17.76%	1.01%	-17.21%	-43.01%	51.18%	0.00%	-	-
Horiz. %	59.25%	72.05%	71.33%	86.15%	151.18%	100.00%	-	-
DY	5.50	6.30	6.03	7.73	11.70	13.07	0.00	-
YoY %	-12.70%	4.48%	-21.99%	-33.93%	-10.48%	0.00%	-	-
Horiz. %	42.08%	48.20%	46.14%	59.14%	89.52%	100.00%	-	-
P/NAPS	2.87	2.22	2.27	1.95	1.16	1.55	0.00	-
YoY %	29.28%	-2.20%	16.41%	68.10%	-25.16%	0.00%	-	-
Horiz. %	185.16%	143.23%	146.45%	125.81%	74.84%	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