Highlights

[ZHULIAN] QoQ Cumulative Quarter Result on 2014-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 21-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 30-Nov-2014  [#4]
Profit Trend QoQ -     31.55%    YoY -     -61.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 161,153 110,488 55,219 243,686 188,975 131,804 66,157 80.75%
  QoQ % 45.86% 100.09% -77.34% 28.95% 43.38% 99.23% -
  Horiz. % 243.59% 167.01% 83.47% 368.35% 285.65% 199.23% 100.00%
PBT 52,807 31,897 17,223 57,909 44,947 32,094 20,398 88.21%
  QoQ % 65.55% 85.20% -70.26% 28.84% 40.05% 57.34% -
  Horiz. % 258.88% 156.37% 84.43% 283.90% 220.35% 157.34% 100.00%
Tax -12,293 -8,244 -4,673 -10,795 -9,130 -6,649 -3,223 143.52%
  QoQ % -49.11% -76.42% 56.71% -18.24% -37.31% -106.30% -
  Horiz. % 381.41% 255.79% 144.99% 334.94% 283.28% 206.30% 100.00%
NP 40,514 23,653 12,550 47,114 35,817 25,445 17,175 76.93%
  QoQ % 71.28% 88.47% -73.36% 31.54% 40.76% 48.15% -
  Horiz. % 235.89% 137.72% 73.07% 274.32% 208.54% 148.15% 100.00%
NP to SH 40,514 23,653 12,550 47,117 35,817 25,445 17,175 76.93%
  QoQ % 71.28% 88.47% -73.36% 31.55% 40.76% 48.15% -
  Horiz. % 235.89% 137.72% 73.07% 274.33% 208.54% 148.15% 100.00%
Tax Rate 23.28 % 25.85 % 27.13 % 18.64 % 20.31 % 20.72 % 15.80 % 29.39%
  QoQ % -9.94% -4.72% 45.55% -8.22% -1.98% 31.14% -
  Horiz. % 147.34% 163.61% 171.71% 117.97% 128.54% 131.14% 100.00%
Total Cost 120,639 86,835 42,669 196,572 153,158 106,359 48,982 82.08%
  QoQ % 38.93% 103.51% -78.29% 28.35% 44.00% 117.14% -
  Horiz. % 246.29% 177.28% 87.11% 401.31% 312.68% 217.14% 100.00%
Net Worth 525,411 495,649 489,118 483,230 477,801 479,642 488,979 4.89%
  QoQ % 6.00% 1.34% 1.22% 1.14% -0.38% -1.91% -
  Horiz. % 107.45% 101.36% 100.03% 98.82% 97.71% 98.09% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 20,700 13,800 6,900 46,000 36,800 27,600 13,800 30.94%
  QoQ % 50.00% 100.00% -85.00% 25.00% 33.33% 100.00% -
  Horiz. % 150.00% 100.00% 50.00% 333.33% 266.67% 200.00% 100.00%
Div Payout % 51.09 % 58.34 % 54.98 % 97.63 % 102.74 % 108.47 % 80.35 % -26.00%
  QoQ % -12.43% 6.11% -43.69% -4.97% -5.28% 35.00% -
  Horiz. % 63.58% 72.61% 68.43% 121.51% 127.87% 135.00% 100.00%
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 525,411 495,649 489,118 483,230 477,801 479,642 488,979 4.89%
  QoQ % 6.00% 1.34% 1.22% 1.14% -0.38% -1.91% -
  Horiz. % 107.45% 101.36% 100.03% 98.82% 97.71% 98.09% 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
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 25.14 % 21.41 % 22.73 % 19.33 % 18.95 % 19.31 % 25.96 % -2.11%
  QoQ % 17.42% -5.81% 17.59% 2.01% -1.86% -25.62% -
  Horiz. % 96.84% 82.47% 87.56% 74.46% 73.00% 74.38% 100.00%
ROE 7.71 % 4.77 % 2.57 % 9.75 % 7.50 % 5.30 % 3.51 % 68.74%
  QoQ % 61.64% 85.60% -73.64% 30.00% 41.51% 51.00% -
  Horiz. % 219.66% 135.90% 73.22% 277.78% 213.68% 151.00% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 35.03 24.02 12.00 52.98 41.08 28.65 14.38 80.75%
  QoQ % 45.84% 100.17% -77.35% 28.97% 43.39% 99.24% -
  Horiz. % 243.60% 167.04% 83.45% 368.43% 285.67% 199.24% 100.00%
EPS 8.81 5.14 2.73 10.24 7.79 5.53 3.73 77.08%
  QoQ % 71.40% 88.28% -73.34% 31.45% 40.87% 48.26% -
  Horiz. % 236.19% 137.80% 73.19% 274.53% 208.85% 148.26% 100.00%
DPS 4.50 3.00 1.50 10.00 8.00 6.00 3.00 30.94%
  QoQ % 50.00% 100.00% -85.00% 25.00% 33.33% 100.00% -
  Horiz. % 150.00% 100.00% 50.00% 333.33% 266.67% 200.00% 100.00%
NAPS 1.1422 1.0775 1.0633 1.0505 1.0387 1.0427 1.0630 4.89%
  QoQ % 6.00% 1.34% 1.22% 1.14% -0.38% -1.91% -
  Horiz. % 107.45% 101.36% 100.03% 98.82% 97.71% 98.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 35.03 24.02 12.00 52.98 41.08 28.65 14.38 80.75%
  QoQ % 45.84% 100.17% -77.35% 28.97% 43.39% 99.24% -
  Horiz. % 243.60% 167.04% 83.45% 368.43% 285.67% 199.24% 100.00%
EPS 8.81 5.14 2.73 10.24 7.79 5.53 3.73 77.08%
  QoQ % 71.40% 88.28% -73.34% 31.45% 40.87% 48.26% -
  Horiz. % 236.19% 137.80% 73.19% 274.53% 208.85% 148.26% 100.00%
DPS 4.50 3.00 1.50 10.00 8.00 6.00 3.00 30.94%
  QoQ % 50.00% 100.00% -85.00% 25.00% 33.33% 100.00% -
  Horiz. % 150.00% 100.00% 50.00% 333.33% 266.67% 200.00% 100.00%
NAPS 1.1422 1.0775 1.0633 1.0505 1.0387 1.0427 1.0630 4.89%
  QoQ % 6.00% 1.34% 1.22% 1.14% -0.38% -1.91% -
  Horiz. % 107.45% 101.36% 100.03% 98.82% 97.71% 98.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.4800 2.0500 2.0500 2.1300 2.4100 2.7900 2.9800 -
P/RPS 4.22 8.53 17.08 4.02 5.87 9.74 20.72 -65.28%
  QoQ % -50.53% -50.06% 324.88% -31.52% -39.73% -52.99% -
  Horiz. % 20.37% 41.17% 82.43% 19.40% 28.33% 47.01% 100.00%
P/EPS 16.80 39.87 75.14 20.80 30.95 50.44 79.81 -64.51%
  QoQ % -57.86% -46.94% 261.25% -32.79% -38.64% -36.80% -
  Horiz. % 21.05% 49.96% 94.15% 26.06% 38.78% 63.20% 100.00%
EY 5.95 2.51 1.33 4.81 3.23 1.98 1.25 182.17%
  QoQ % 137.05% 88.72% -72.35% 48.92% 63.13% 58.40% -
  Horiz. % 476.00% 200.80% 106.40% 384.80% 258.40% 158.40% 100.00%
DY 3.04 1.46 0.73 4.69 3.32 2.15 1.01 108.05%
  QoQ % 108.22% 100.00% -84.43% 41.27% 54.42% 112.87% -
  Horiz. % 300.99% 144.55% 72.28% 464.36% 328.71% 212.87% 100.00%
P/NAPS 1.30 1.90 1.93 2.03 2.32 2.68 2.80 -39.96%
  QoQ % -31.58% -1.55% -4.93% -12.50% -13.43% -4.29% -
  Horiz. % 46.43% 67.86% 68.93% 72.50% 82.86% 95.71% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 15/10/15 15/07/15 15/04/15 21/01/15 15/10/14 16/07/14 16/04/14 -
Price 1.5800 2.0500 2.0500 2.2700 2.3500 2.8400 2.8400 -
P/RPS 4.51 8.53 17.08 4.29 5.72 9.91 19.75 -62.54%
  QoQ % -47.13% -50.06% 298.14% -25.00% -42.28% -49.82% -
  Horiz. % 22.84% 43.19% 86.48% 21.72% 28.96% 50.18% 100.00%
P/EPS 17.94 39.87 75.14 22.16 30.18 51.34 76.06 -61.72%
  QoQ % -55.00% -46.94% 239.08% -26.57% -41.22% -32.50% -
  Horiz. % 23.59% 52.42% 98.79% 29.13% 39.68% 67.50% 100.00%
EY 5.57 2.51 1.33 4.51 3.31 1.95 1.31 161.76%
  QoQ % 121.91% 88.72% -70.51% 36.25% 69.74% 48.85% -
  Horiz. % 425.19% 191.60% 101.53% 344.27% 252.67% 148.85% 100.00%
DY 2.85 1.46 0.73 4.41 3.40 2.11 1.06 93.01%
  QoQ % 95.21% 100.00% -83.45% 29.71% 61.14% 99.06% -
  Horiz. % 268.87% 137.74% 68.87% 416.04% 320.75% 199.06% 100.00%
P/NAPS 1.38 1.90 1.93 2.16 2.26 2.72 2.67 -35.52%
  QoQ % -27.37% -1.55% -10.65% -4.42% -16.91% 1.87% -
  Horiz. % 51.69% 71.16% 72.28% 80.90% 84.64% 101.87% 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.
 


 

341  231  581  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.045+0.01 
 KNM 0.365+0.015 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-C5J 0.21+0.07 
 ARMADA 0.23+0.005 
 HSI-H6R 0.33+0.005 
 PUC 0.08-0.005 
Partners & Brokers