Highlights

[ZHULIAN] QoQ Cumulative Quarter Result on 2014-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 28-Feb-2014  [#1]
Profit Trend QoQ -     -85.81%    YoY -     -42.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 243,686 188,975 131,804 66,157 417,056 339,083 214,953 8.72%
  QoQ % 28.95% 43.38% 99.23% -84.14% 23.00% 57.75% -
  Horiz. % 113.37% 87.91% 61.32% 30.78% 194.02% 157.75% 100.00%
PBT 57,909 44,947 32,094 20,398 145,333 126,516 77,729 -17.80%
  QoQ % 28.84% 40.05% 57.34% -85.96% 14.87% 62.77% -
  Horiz. % 74.50% 57.83% 41.29% 26.24% 186.97% 162.77% 100.00%
Tax -10,795 -9,130 -6,649 -3,223 -24,323 -19,241 -10,056 4.84%
  QoQ % -18.24% -37.31% -106.30% 86.75% -26.41% -91.34% -
  Horiz. % 107.35% 90.79% 66.12% 32.05% 241.88% 191.34% 100.00%
NP 47,114 35,817 25,445 17,175 121,010 107,275 67,673 -21.43%
  QoQ % 31.54% 40.76% 48.15% -85.81% 12.80% 58.52% -
  Horiz. % 69.62% 52.93% 37.60% 25.38% 178.82% 158.52% 100.00%
NP to SH 47,117 35,817 25,445 17,175 121,010 107,275 67,673 -21.43%
  QoQ % 31.55% 40.76% 48.15% -85.81% 12.80% 58.52% -
  Horiz. % 69.62% 52.93% 37.60% 25.38% 178.82% 158.52% 100.00%
Tax Rate 18.64 % 20.31 % 20.72 % 15.80 % 16.74 % 15.21 % 12.94 % 27.52%
  QoQ % -8.22% -1.98% 31.14% -5.62% 10.06% 17.54% -
  Horiz. % 144.05% 156.96% 160.12% 122.10% 129.37% 117.54% 100.00%
Total Cost 196,572 153,158 106,359 48,982 296,046 231,808 147,280 21.20%
  QoQ % 28.35% 44.00% 117.14% -83.45% 27.71% 57.39% -
  Horiz. % 133.47% 103.99% 72.22% 33.26% 201.01% 157.39% 100.00%
Net Worth 483,230 477,801 479,642 488,979 504,159 505,493 479,457 0.52%
  QoQ % 1.14% -0.38% -1.91% -3.01% -0.26% 5.43% -
  Horiz. % 100.79% 99.65% 100.04% 101.99% 105.15% 105.43% 100.00%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 46,000 36,800 27,600 13,800 73,600 41,400 27,600 40.53%
  QoQ % 25.00% 33.33% 100.00% -81.25% 77.78% 50.00% -
  Horiz. % 166.67% 133.33% 100.00% 50.00% 266.67% 150.00% 100.00%
Div Payout % 97.63 % 102.74 % 108.47 % 80.35 % 60.82 % 38.59 % 40.78 % 78.87%
  QoQ % -4.97% -5.28% 35.00% 32.11% 57.61% -5.37% -
  Horiz. % 239.41% 251.94% 265.99% 197.03% 149.14% 94.63% 100.00%
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 483,230 477,801 479,642 488,979 504,159 505,493 479,457 0.52%
  QoQ % 1.14% -0.38% -1.91% -3.01% -0.26% 5.43% -
  Horiz. % 100.79% 99.65% 100.04% 101.99% 105.15% 105.43% 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
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 19.33 % 18.95 % 19.31 % 25.96 % 29.02 % 31.64 % 31.48 % -27.74%
  QoQ % 2.01% -1.86% -25.62% -10.54% -8.28% 0.51% -
  Horiz. % 61.40% 60.20% 61.34% 82.47% 92.19% 100.51% 100.00%
ROE 9.75 % 7.50 % 5.30 % 3.51 % 24.00 % 21.22 % 14.11 % -21.82%
  QoQ % 30.00% 41.51% 51.00% -85.38% 13.10% 50.39% -
  Horiz. % 69.10% 53.15% 37.56% 24.88% 170.09% 150.39% 100.00%
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 52.98 41.08 28.65 14.38 90.66 73.71 46.73 8.72%
  QoQ % 28.97% 43.39% 99.24% -84.14% 23.00% 57.74% -
  Horiz. % 113.37% 87.91% 61.31% 30.77% 194.01% 157.74% 100.00%
EPS 10.24 7.79 5.53 3.73 26.31 23.32 14.71 -21.44%
  QoQ % 31.45% 40.87% 48.26% -85.82% 12.82% 58.53% -
  Horiz. % 69.61% 52.96% 37.59% 25.36% 178.86% 158.53% 100.00%
DPS 10.00 8.00 6.00 3.00 16.00 9.00 6.00 40.53%
  QoQ % 25.00% 33.33% 100.00% -81.25% 77.78% 50.00% -
  Horiz. % 166.67% 133.33% 100.00% 50.00% 266.67% 150.00% 100.00%
NAPS 1.0505 1.0387 1.0427 1.0630 1.0960 1.0989 1.0423 0.52%
  QoQ % 1.14% -0.38% -1.91% -3.01% -0.26% 5.43% -
  Horiz. % 100.79% 99.65% 100.04% 101.99% 105.15% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 52.98 41.08 28.65 14.38 90.66 73.71 46.73 8.72%
  QoQ % 28.97% 43.39% 99.24% -84.14% 23.00% 57.74% -
  Horiz. % 113.37% 87.91% 61.31% 30.77% 194.01% 157.74% 100.00%
EPS 10.24 7.79 5.53 3.73 26.31 23.32 14.71 -21.44%
  QoQ % 31.45% 40.87% 48.26% -85.82% 12.82% 58.53% -
  Horiz. % 69.61% 52.96% 37.59% 25.36% 178.86% 158.53% 100.00%
DPS 10.00 8.00 6.00 3.00 16.00 9.00 6.00 40.53%
  QoQ % 25.00% 33.33% 100.00% -81.25% 77.78% 50.00% -
  Horiz. % 166.67% 133.33% 100.00% 50.00% 266.67% 150.00% 100.00%
NAPS 1.0505 1.0387 1.0427 1.0630 1.0960 1.0989 1.0423 0.52%
  QoQ % 1.14% -0.38% -1.91% -3.01% -0.26% 5.43% -
  Horiz. % 100.79% 99.65% 100.04% 101.99% 105.15% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.1300 2.4100 2.7900 2.9800 4.8800 3.0700 3.0900 -
P/RPS 4.02 5.87 9.74 20.72 5.38 4.16 6.61 -28.20%
  QoQ % -31.52% -39.73% -52.99% 285.13% 29.33% -37.07% -
  Horiz. % 60.82% 88.80% 147.35% 313.46% 81.39% 62.93% 100.00%
P/EPS 20.80 30.95 50.44 79.81 18.55 13.16 21.00 -0.64%
  QoQ % -32.79% -38.64% -36.80% 330.24% 40.96% -37.33% -
  Horiz. % 99.05% 147.38% 240.19% 380.05% 88.33% 62.67% 100.00%
EY 4.81 3.23 1.98 1.25 5.39 7.60 4.76 0.70%
  QoQ % 48.92% 63.13% 58.40% -76.81% -29.08% 59.66% -
  Horiz. % 101.05% 67.86% 41.60% 26.26% 113.24% 159.66% 100.00%
DY 4.69 3.32 2.15 1.01 3.28 2.93 1.94 80.03%
  QoQ % 41.27% 54.42% 112.87% -69.21% 11.95% 51.03% -
  Horiz. % 241.75% 171.13% 110.82% 52.06% 169.07% 151.03% 100.00%
P/NAPS 2.03 2.32 2.68 2.80 4.45 2.79 2.96 -22.21%
  QoQ % -12.50% -13.43% -4.29% -37.08% 59.50% -5.74% -
  Horiz. % 68.58% 78.38% 90.54% 94.59% 150.34% 94.26% 100.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 21/01/15 15/10/14 16/07/14 16/04/14 24/01/14 16/10/13 17/07/13 -
Price 2.2700 2.3500 2.8400 2.8400 3.4300 4.0100 3.1000 -
P/RPS 4.29 5.72 9.91 19.75 3.78 5.44 6.63 -25.17%
  QoQ % -25.00% -42.28% -49.82% 422.49% -30.51% -17.95% -
  Horiz. % 64.71% 86.27% 149.47% 297.89% 57.01% 82.05% 100.00%
P/EPS 22.16 30.18 51.34 76.06 13.04 17.20 21.07 3.42%
  QoQ % -26.57% -41.22% -32.50% 483.28% -24.19% -18.37% -
  Horiz. % 105.17% 143.24% 243.66% 360.99% 61.89% 81.63% 100.00%
EY 4.51 3.31 1.95 1.31 7.67 5.82 4.75 -3.39%
  QoQ % 36.25% 69.74% 48.85% -82.92% 31.79% 22.53% -
  Horiz. % 94.95% 69.68% 41.05% 27.58% 161.47% 122.53% 100.00%
DY 4.41 3.40 2.11 1.06 4.66 2.24 1.94 72.80%
  QoQ % 29.71% 61.14% 99.06% -77.25% 108.04% 15.46% -
  Horiz. % 227.32% 175.26% 108.76% 54.64% 240.21% 115.46% 100.00%
P/NAPS 2.16 2.26 2.72 2.67 3.13 3.65 2.97 -19.11%
  QoQ % -4.42% -16.91% 1.87% -14.70% -14.25% 22.90% -
  Horiz. % 72.73% 76.09% 91.58% 89.90% 105.39% 122.90% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers