Highlights

[ZHULIAN] QoQ Annualized Quarter Result on 2014-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 31-May-2014  [#2]
Profit Trend QoQ -     -25.92%    YoY -     -62.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 220,876 243,686 251,966 263,608 264,628 417,056 452,110 -38.05%
  QoQ % -9.36% -3.29% -4.42% -0.39% -36.55% -7.75% -
  Horiz. % 48.85% 53.90% 55.73% 58.31% 58.53% 92.25% 100.00%
PBT 68,892 57,909 59,929 64,188 81,592 145,333 168,688 -45.04%
  QoQ % 18.97% -3.37% -6.63% -21.33% -43.86% -13.85% -
  Horiz. % 40.84% 34.33% 35.53% 38.05% 48.37% 86.15% 100.00%
Tax -18,692 -10,795 -12,173 -13,298 -12,892 -24,323 -25,654 -19.08%
  QoQ % -73.15% 11.32% 8.46% -3.15% 47.00% 5.19% -
  Horiz. % 72.86% 42.08% 47.45% 51.83% 50.25% 94.81% 100.00%
NP 50,200 47,114 47,756 50,890 68,700 121,010 143,033 -50.34%
  QoQ % 6.55% -1.34% -6.16% -25.92% -43.23% -15.40% -
  Horiz. % 35.10% 32.94% 33.39% 35.58% 48.03% 84.60% 100.00%
NP to SH 50,200 47,117 47,756 50,890 68,700 121,010 143,033 -50.34%
  QoQ % 6.54% -1.34% -6.16% -25.92% -43.23% -15.40% -
  Horiz. % 35.10% 32.94% 33.39% 35.58% 48.03% 84.60% 100.00%
Tax Rate 27.13 % 18.64 % 20.31 % 20.72 % 15.80 % 16.74 % 15.21 % 47.23%
  QoQ % 45.55% -8.22% -1.98% 31.14% -5.62% 10.06% -
  Horiz. % 178.37% 122.55% 133.53% 136.23% 103.88% 110.06% 100.00%
Total Cost 170,676 196,572 204,210 212,718 195,928 296,046 309,077 -32.76%
  QoQ % -13.17% -3.74% -4.00% 8.57% -33.82% -4.22% -
  Horiz. % 55.22% 63.60% 66.07% 68.82% 63.39% 95.78% 100.00%
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 100.00%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 27,600 46,000 49,066 55,200 55,200 73,600 55,200 -37.08%
  QoQ % -40.00% -6.25% -11.11% 0.00% -25.00% 33.33% -
  Horiz. % 50.00% 83.33% 88.89% 100.00% 100.00% 133.33% 100.00%
Div Payout % 54.98 % 97.63 % 102.74 % 108.47 % 80.35 % 60.82 % 38.59 % 26.70%
  QoQ % -43.69% -4.97% -5.28% 35.00% 32.11% 57.61% -
  Horiz. % 142.47% 252.99% 266.23% 281.08% 208.21% 157.61% 100.00%
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 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
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 22.73 % 19.33 % 18.95 % 19.31 % 25.96 % 29.02 % 31.64 % -19.84%
  QoQ % 17.59% 2.01% -1.86% -25.62% -10.54% -8.28% -
  Horiz. % 71.84% 61.09% 59.89% 61.03% 82.05% 91.72% 100.00%
ROE 10.26 % 9.75 % 9.99 % 10.61 % 14.05 % 24.00 % 28.30 % -49.25%
  QoQ % 5.23% -2.40% -5.84% -24.48% -41.46% -15.19% -
  Horiz. % 36.25% 34.45% 35.30% 37.49% 49.65% 84.81% 100.00%
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 48.02 52.98 54.78 57.31 57.53 90.66 98.28 -38.05%
  QoQ % -9.36% -3.29% -4.41% -0.38% -36.54% -7.75% -
  Horiz. % 48.86% 53.91% 55.74% 58.31% 58.54% 92.25% 100.00%
EPS 10.92 10.24 10.39 11.06 14.92 26.31 31.09 -50.31%
  QoQ % 6.64% -1.44% -6.06% -25.87% -43.29% -15.37% -
  Horiz. % 35.12% 32.94% 33.42% 35.57% 47.99% 84.63% 100.00%
DPS 6.00 10.00 10.67 12.00 12.00 16.00 12.00 -37.08%
  QoQ % -40.00% -6.28% -11.08% 0.00% -25.00% 33.33% -
  Horiz. % 50.00% 83.33% 88.92% 100.00% 100.00% 133.33% 100.00%
NAPS 1.0633 1.0505 1.0387 1.0427 1.0630 1.0960 1.0989 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 48.02 52.98 54.78 57.31 57.53 90.66 98.28 -38.05%
  QoQ % -9.36% -3.29% -4.41% -0.38% -36.54% -7.75% -
  Horiz. % 48.86% 53.91% 55.74% 58.31% 58.54% 92.25% 100.00%
EPS 10.92 10.24 10.39 11.06 14.92 26.31 31.09 -50.31%
  QoQ % 6.64% -1.44% -6.06% -25.87% -43.29% -15.37% -
  Horiz. % 35.12% 32.94% 33.42% 35.57% 47.99% 84.63% 100.00%
DPS 6.00 10.00 10.67 12.00 12.00 16.00 12.00 -37.08%
  QoQ % -40.00% -6.28% -11.08% 0.00% -25.00% 33.33% -
  Horiz. % 50.00% 83.33% 88.92% 100.00% 100.00% 133.33% 100.00%
NAPS 1.0633 1.0505 1.0387 1.0427 1.0630 1.0960 1.0989 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.0500 2.1300 2.4100 2.7900 2.9800 4.8800 3.0700 -
P/RPS 4.27 4.02 4.40 4.87 5.18 5.38 3.12 23.34%
  QoQ % 6.22% -8.64% -9.65% -5.98% -3.72% 72.44% -
  Horiz. % 136.86% 128.85% 141.03% 156.09% 166.03% 172.44% 100.00%
P/EPS 18.78 20.80 23.21 25.22 19.95 18.55 9.87 53.73%
  QoQ % -9.71% -10.38% -7.97% 26.42% 7.55% 87.94% -
  Horiz. % 190.27% 210.74% 235.16% 255.52% 202.13% 187.94% 100.00%
EY 5.32 4.81 4.31 3.97 5.01 5.39 10.13 -34.98%
  QoQ % 10.60% 11.60% 8.56% -20.76% -7.05% -46.79% -
  Horiz. % 52.52% 47.48% 42.55% 39.19% 49.46% 53.21% 100.00%
DY 2.93 4.69 4.43 4.30 4.03 3.28 3.91 -17.54%
  QoQ % -37.53% 5.87% 3.02% 6.70% 22.87% -16.11% -
  Horiz. % 74.94% 119.95% 113.30% 109.97% 103.07% 83.89% 100.00%
P/NAPS 1.93 2.03 2.32 2.68 2.80 4.45 2.79 -21.84%
  QoQ % -4.93% -12.50% -13.43% -4.29% -37.08% 59.50% -
  Horiz. % 69.18% 72.76% 83.15% 96.06% 100.36% 159.50% 100.00%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 15/04/15 21/01/15 15/10/14 16/07/14 16/04/14 24/01/14 16/10/13 -
Price 2.0500 2.2700 2.3500 2.8400 2.8400 3.4300 4.0100 -
P/RPS 4.27 4.29 4.29 4.96 4.94 3.78 4.08 3.09%
  QoQ % -0.47% 0.00% -13.51% 0.40% 30.69% -7.35% -
  Horiz. % 104.66% 105.15% 105.15% 121.57% 121.08% 92.65% 100.00%
P/EPS 18.78 22.16 22.64 25.67 19.02 13.04 12.90 28.54%
  QoQ % -15.25% -2.12% -11.80% 34.96% 45.86% 1.09% -
  Horiz. % 145.58% 171.78% 175.50% 198.99% 147.44% 101.09% 100.00%
EY 5.32 4.51 4.42 3.90 5.26 7.67 7.75 -22.24%
  QoQ % 17.96% 2.04% 13.33% -25.86% -31.42% -1.03% -
  Horiz. % 68.65% 58.19% 57.03% 50.32% 67.87% 98.97% 100.00%
DY 2.93 4.41 4.54 4.23 4.23 4.66 2.99 -1.35%
  QoQ % -33.56% -2.86% 7.33% 0.00% -9.23% 55.85% -
  Horiz. % 97.99% 147.49% 151.84% 141.47% 141.47% 155.85% 100.00%
P/NAPS 1.93 2.16 2.26 2.72 2.67 3.13 3.65 -34.69%
  QoQ % -10.65% -4.42% -16.91% 1.87% -14.70% -14.25% -
  Horiz. % 52.88% 59.18% 61.92% 74.52% 73.15% 85.75% 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.
 


 

251  260  575  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.20+0.005 
 OPCOM 0.705+0.075 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.030.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers