Highlights

[ZHULIAN] QoQ 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 -     25.05%    YoY -     -42.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 54,711 57,171 65,647 66,157 77,973 124,130 106,233 -35.72%
  QoQ % -4.30% -12.91% -0.77% -15.15% -37.18% 16.85% -
  Horiz. % 51.50% 53.82% 61.80% 62.28% 73.40% 116.85% 100.00%
PBT 12,962 12,853 11,696 20,398 18,817 48,787 42,364 -54.56%
  QoQ % 0.85% 9.89% -42.66% 8.40% -61.43% 15.16% -
  Horiz. % 30.60% 30.34% 27.61% 48.15% 44.42% 115.16% 100.00%
Tax -1,665 -2,481 -3,426 -3,223 -5,082 -9,185 -4,437 -47.94%
  QoQ % 32.89% 27.58% -6.30% 36.58% 44.67% -107.01% -
  Horiz. % 37.53% 55.92% 77.21% 72.64% 114.54% 207.01% 100.00%
NP 11,297 10,372 8,270 17,175 13,735 39,602 37,927 -55.37%
  QoQ % 8.92% 25.42% -51.85% 25.05% -65.32% 4.42% -
  Horiz. % 29.79% 27.35% 21.81% 45.28% 36.21% 104.42% 100.00%
NP to SH 11,300 10,372 8,270 17,175 13,735 39,602 37,927 -55.36%
  QoQ % 8.95% 25.42% -51.85% 25.05% -65.32% 4.42% -
  Horiz. % 29.79% 27.35% 21.81% 45.28% 36.21% 104.42% 100.00%
Tax Rate 12.85 % 19.30 % 29.29 % 15.80 % 27.01 % 18.83 % 10.47 % 14.62%
  QoQ % -33.42% -34.11% 85.38% -41.50% 43.44% 79.85% -
  Horiz. % 122.73% 184.34% 279.75% 150.91% 257.98% 179.85% 100.00%
Total Cost 43,414 46,799 57,377 48,982 64,238 84,528 68,306 -26.06%
  QoQ % -7.23% -18.44% 17.14% -23.75% -24.00% 23.75% -
  Horiz. % 63.56% 68.51% 84.00% 71.71% 94.04% 123.75% 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 9,200 9,200 13,800 13,800 32,200 13,800 13,800 -23.67%
  QoQ % 0.00% -33.33% 0.00% -57.14% 133.33% 0.00% -
  Horiz. % 66.67% 66.67% 100.00% 100.00% 233.33% 100.00% 100.00%
Div Payout % 81.42 % 88.70 % 166.87 % 80.35 % 234.44 % 34.85 % 36.39 % 70.98%
  QoQ % -8.21% -46.84% 107.68% -65.73% 572.71% -4.23% -
  Horiz. % 223.74% 243.75% 458.56% 220.80% 644.24% 95.77% 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 20.65 % 18.14 % 12.60 % 25.96 % 17.62 % 31.90 % 35.70 % -30.55%
  QoQ % 13.84% 43.97% -51.46% 47.33% -44.76% -10.64% -
  Horiz. % 57.84% 50.81% 35.29% 72.72% 49.36% 89.36% 100.00%
ROE 2.34 % 2.17 % 1.72 % 3.51 % 2.72 % 7.83 % 7.91 % -55.57%
  QoQ % 7.83% 26.16% -51.00% 29.04% -65.26% -1.01% -
  Horiz. % 29.58% 27.43% 21.74% 44.37% 34.39% 98.99% 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 11.89 12.43 14.27 14.38 16.95 26.98 23.09 -35.73%
  QoQ % -4.34% -12.89% -0.76% -15.16% -37.18% 16.85% -
  Horiz. % 51.49% 53.83% 61.80% 62.28% 73.41% 116.85% 100.00%
EPS 2.46 2.25 1.80 3.73 2.99 8.61 8.25 -55.33%
  QoQ % 9.33% 25.00% -51.74% 24.75% -65.27% 4.36% -
  Horiz. % 29.82% 27.27% 21.82% 45.21% 36.24% 104.36% 100.00%
DPS 2.00 2.00 3.00 3.00 7.00 3.00 3.00 -23.67%
  QoQ % 0.00% -33.33% 0.00% -57.14% 133.33% 0.00% -
  Horiz. % 66.67% 66.67% 100.00% 100.00% 233.33% 100.00% 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 11.89 12.43 14.27 14.38 16.95 26.98 23.09 -35.73%
  QoQ % -4.34% -12.89% -0.76% -15.16% -37.18% 16.85% -
  Horiz. % 51.49% 53.83% 61.80% 62.28% 73.41% 116.85% 100.00%
EPS 2.46 2.25 1.80 3.73 2.99 8.61 8.25 -55.33%
  QoQ % 9.33% 25.00% -51.74% 24.75% -65.27% 4.36% -
  Horiz. % 29.82% 27.27% 21.82% 45.21% 36.24% 104.36% 100.00%
DPS 2.00 2.00 3.00 3.00 7.00 3.00 3.00 -23.67%
  QoQ % 0.00% -33.33% 0.00% -57.14% 133.33% 0.00% -
  Horiz. % 66.67% 66.67% 100.00% 100.00% 233.33% 100.00% 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 17.91 19.39 19.55 20.72 28.79 11.38 13.38 21.44%
  QoQ % -7.63% -0.82% -5.65% -28.03% 152.99% -14.95% -
  Horiz. % 133.86% 144.92% 146.11% 154.86% 215.17% 85.05% 100.00%
P/EPS 86.71 106.88 155.19 79.81 163.44 35.66 37.48 74.83%
  QoQ % -18.87% -31.13% 94.45% -51.17% 358.33% -4.86% -
  Horiz. % 231.35% 285.17% 414.06% 212.94% 436.07% 95.14% 100.00%
EY 1.15 0.94 0.64 1.25 0.61 2.80 2.67 -42.94%
  QoQ % 22.34% 46.88% -48.80% 104.92% -78.21% 4.87% -
  Horiz. % 43.07% 35.21% 23.97% 46.82% 22.85% 104.87% 100.00%
DY 0.94 0.83 1.08 1.01 1.43 0.98 0.97 -2.07%
  QoQ % 13.25% -23.15% 6.93% -29.37% 45.92% 1.03% -
  Horiz. % 96.91% 85.57% 111.34% 104.12% 147.42% 101.03% 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 19.09 18.91 19.90 19.75 20.24 14.86 13.42 26.46%
  QoQ % 0.95% -4.97% 0.76% -2.42% 36.20% 10.73% -
  Horiz. % 142.25% 140.91% 148.29% 147.17% 150.82% 110.73% 100.00%
P/EPS 92.41 104.22 157.97 76.06 114.87 46.58 37.60 82.02%
  QoQ % -11.33% -34.03% 107.69% -33.79% 146.61% 23.88% -
  Horiz. % 245.77% 277.18% 420.13% 202.29% 305.51% 123.88% 100.00%
EY 1.08 0.96 0.63 1.31 0.87 2.15 2.66 -45.14%
  QoQ % 12.50% 52.38% -51.91% 50.57% -59.53% -19.17% -
  Horiz. % 40.60% 36.09% 23.68% 49.25% 32.71% 80.83% 100.00%
DY 0.88 0.85 1.06 1.06 2.04 0.75 0.97 -6.28%
  QoQ % 3.53% -19.81% 0.00% -48.04% 172.00% -22.68% -
  Horiz. % 90.72% 87.63% 109.28% 109.28% 210.31% 77.32% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers