Highlights

[ZHULIAN] QoQ Annualized Quarter Result on 2014-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 15-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 31-Aug-2014  [#3]
Profit Trend QoQ -     -6.16%    YoY -     -66.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 220,976 220,876 243,686 251,966 263,608 264,628 417,056 -34.55%
  QoQ % 0.05% -9.36% -3.29% -4.42% -0.39% -36.55% -
  Horiz. % 52.98% 52.96% 58.43% 60.42% 63.21% 63.45% 100.00%
PBT 63,794 68,892 57,909 59,929 64,188 81,592 145,333 -42.27%
  QoQ % -7.40% 18.97% -3.37% -6.63% -21.33% -43.86% -
  Horiz. % 43.90% 47.40% 39.85% 41.24% 44.17% 56.14% 100.00%
Tax -16,488 -18,692 -10,795 -12,173 -13,298 -12,892 -24,323 -22.85%
  QoQ % 11.79% -73.15% 11.32% 8.46% -3.15% 47.00% -
  Horiz. % 67.79% 76.85% 44.38% 50.05% 54.67% 53.00% 100.00%
NP 47,306 50,200 47,114 47,756 50,890 68,700 121,010 -46.57%
  QoQ % -5.76% 6.55% -1.34% -6.16% -25.92% -43.23% -
  Horiz. % 39.09% 41.48% 38.93% 39.46% 42.05% 56.77% 100.00%
NP to SH 47,306 50,200 47,117 47,756 50,890 68,700 121,010 -46.57%
  QoQ % -5.76% 6.54% -1.34% -6.16% -25.92% -43.23% -
  Horiz. % 39.09% 41.48% 38.94% 39.46% 42.05% 56.77% 100.00%
Tax Rate 25.85 % 27.13 % 18.64 % 20.31 % 20.72 % 15.80 % 16.74 % 33.63%
  QoQ % -4.72% 45.55% -8.22% -1.98% 31.14% -5.62% -
  Horiz. % 154.42% 162.07% 111.35% 121.33% 123.78% 94.38% 100.00%
Total Cost 173,670 170,676 196,572 204,210 212,718 195,928 296,046 -29.95%
  QoQ % 1.75% -13.17% -3.74% -4.00% 8.57% -33.82% -
  Horiz. % 58.66% 57.65% 66.40% 68.98% 71.85% 66.18% 100.00%
Net Worth 495,649 489,118 483,230 477,801 479,642 488,979 504,159 -1.13%
  QoQ % 1.34% 1.22% 1.14% -0.38% -1.91% -3.01% -
  Horiz. % 98.31% 97.02% 95.85% 94.77% 95.14% 96.99% 100.00%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 27,600 27,600 46,000 49,066 55,200 55,200 73,600 -48.03%
  QoQ % 0.00% -40.00% -6.25% -11.11% 0.00% -25.00% -
  Horiz. % 37.50% 37.50% 62.50% 66.67% 75.00% 75.00% 100.00%
Div Payout % 58.34 % 54.98 % 97.63 % 102.74 % 108.47 % 80.35 % 60.82 % -2.74%
  QoQ % 6.11% -43.69% -4.97% -5.28% 35.00% 32.11% -
  Horiz. % 95.92% 90.40% 160.52% 168.92% 178.35% 132.11% 100.00%
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 495,649 489,118 483,230 477,801 479,642 488,979 504,159 -1.13%
  QoQ % 1.34% 1.22% 1.14% -0.38% -1.91% -3.01% -
  Horiz. % 98.31% 97.02% 95.85% 94.77% 95.14% 96.99% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 21.41 % 22.73 % 19.33 % 18.95 % 19.31 % 25.96 % 29.02 % -18.37%
  QoQ % -5.81% 17.59% 2.01% -1.86% -25.62% -10.54% -
  Horiz. % 73.78% 78.33% 66.61% 65.30% 66.54% 89.46% 100.00%
ROE 9.54 % 10.26 % 9.75 % 9.99 % 10.61 % 14.05 % 24.00 % -45.97%
  QoQ % -7.02% 5.23% -2.40% -5.84% -24.48% -41.46% -
  Horiz. % 39.75% 42.75% 40.62% 41.62% 44.21% 58.54% 100.00%
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 48.04 48.02 52.98 54.78 57.31 57.53 90.66 -34.54%
  QoQ % 0.04% -9.36% -3.29% -4.41% -0.38% -36.54% -
  Horiz. % 52.99% 52.97% 58.44% 60.42% 63.21% 63.46% 100.00%
EPS 10.28 10.92 10.24 10.39 11.06 14.92 26.31 -46.58%
  QoQ % -5.86% 6.64% -1.44% -6.06% -25.87% -43.29% -
  Horiz. % 39.07% 41.51% 38.92% 39.49% 42.04% 56.71% 100.00%
DPS 6.00 6.00 10.00 10.67 12.00 12.00 16.00 -48.03%
  QoQ % 0.00% -40.00% -6.28% -11.08% 0.00% -25.00% -
  Horiz. % 37.50% 37.50% 62.50% 66.69% 75.00% 75.00% 100.00%
NAPS 1.0775 1.0633 1.0505 1.0387 1.0427 1.0630 1.0960 -1.13%
  QoQ % 1.34% 1.22% 1.14% -0.38% -1.91% -3.01% -
  Horiz. % 98.31% 97.02% 95.85% 94.77% 95.14% 96.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 48.04 48.02 52.98 54.78 57.31 57.53 90.66 -34.54%
  QoQ % 0.04% -9.36% -3.29% -4.41% -0.38% -36.54% -
  Horiz. % 52.99% 52.97% 58.44% 60.42% 63.21% 63.46% 100.00%
EPS 10.28 10.92 10.24 10.39 11.06 14.92 26.31 -46.58%
  QoQ % -5.86% 6.64% -1.44% -6.06% -25.87% -43.29% -
  Horiz. % 39.07% 41.51% 38.92% 39.49% 42.04% 56.71% 100.00%
DPS 6.00 6.00 10.00 10.67 12.00 12.00 16.00 -48.03%
  QoQ % 0.00% -40.00% -6.28% -11.08% 0.00% -25.00% -
  Horiz. % 37.50% 37.50% 62.50% 66.69% 75.00% 75.00% 100.00%
NAPS 1.0775 1.0633 1.0505 1.0387 1.0427 1.0630 1.0960 -1.13%
  QoQ % 1.34% 1.22% 1.14% -0.38% -1.91% -3.01% -
  Horiz. % 98.31% 97.02% 95.85% 94.77% 95.14% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 2.0500 2.0500 2.1300 2.4100 2.7900 2.9800 4.8800 -
P/RPS 4.27 4.27 4.02 4.40 4.87 5.18 5.38 -14.29%
  QoQ % 0.00% 6.22% -8.64% -9.65% -5.98% -3.72% -
  Horiz. % 79.37% 79.37% 74.72% 81.78% 90.52% 96.28% 100.00%
P/EPS 19.93 18.78 20.80 23.21 25.22 19.95 18.55 4.90%
  QoQ % 6.12% -9.71% -10.38% -7.97% 26.42% 7.55% -
  Horiz. % 107.44% 101.24% 112.13% 125.12% 135.96% 107.55% 100.00%
EY 5.02 5.32 4.81 4.31 3.97 5.01 5.39 -4.63%
  QoQ % -5.64% 10.60% 11.60% 8.56% -20.76% -7.05% -
  Horiz. % 93.14% 98.70% 89.24% 79.96% 73.65% 92.95% 100.00%
DY 2.93 2.93 4.69 4.43 4.30 4.03 3.28 -7.25%
  QoQ % 0.00% -37.53% 5.87% 3.02% 6.70% 22.87% -
  Horiz. % 89.33% 89.33% 142.99% 135.06% 131.10% 122.87% 100.00%
P/NAPS 1.90 1.93 2.03 2.32 2.68 2.80 4.45 -43.33%
  QoQ % -1.55% -4.93% -12.50% -13.43% -4.29% -37.08% -
  Horiz. % 42.70% 43.37% 45.62% 52.13% 60.22% 62.92% 100.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 15/07/15 15/04/15 21/01/15 15/10/14 16/07/14 16/04/14 24/01/14 -
Price 2.0500 2.0500 2.2700 2.3500 2.8400 2.8400 3.4300 -
P/RPS 4.27 4.27 4.29 4.29 4.96 4.94 3.78 8.47%
  QoQ % 0.00% -0.47% 0.00% -13.51% 0.40% 30.69% -
  Horiz. % 112.96% 112.96% 113.49% 113.49% 131.22% 130.69% 100.00%
P/EPS 19.93 18.78 22.16 22.64 25.67 19.02 13.04 32.72%
  QoQ % 6.12% -15.25% -2.12% -11.80% 34.96% 45.86% -
  Horiz. % 152.84% 144.02% 169.94% 173.62% 196.86% 145.86% 100.00%
EY 5.02 5.32 4.51 4.42 3.90 5.26 7.67 -24.64%
  QoQ % -5.64% 17.96% 2.04% 13.33% -25.86% -31.42% -
  Horiz. % 65.45% 69.36% 58.80% 57.63% 50.85% 68.58% 100.00%
DY 2.93 2.93 4.41 4.54 4.23 4.23 4.66 -26.63%
  QoQ % 0.00% -33.56% -2.86% 7.33% 0.00% -9.23% -
  Horiz. % 62.88% 62.88% 94.64% 97.42% 90.77% 90.77% 100.00%
P/NAPS 1.90 1.93 2.16 2.26 2.72 2.67 3.13 -28.33%
  QoQ % -1.55% -10.65% -4.42% -16.91% 1.87% -14.70% -
  Horiz. % 60.70% 61.66% 69.01% 72.20% 86.90% 85.30% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers