Highlights

[ZHULIAN] QoQ Quarter Result on 2012-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 30-Nov-2012  [#4]
Profit Trend QoQ -     10.98%    YoY -     8.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 124,130 106,233 108,719 117,181 110,379 110,985 111,880 7.15%
  QoQ % 16.85% -2.29% -7.22% 6.16% -0.55% -0.80% -
  Horiz. % 110.95% 94.95% 97.17% 104.74% 98.66% 99.20% 100.00%
PBT 48,787 42,364 35,365 37,476 35,116 34,145 34,586 25.70%
  QoQ % 15.16% 19.79% -5.63% 6.72% 2.84% -1.28% -
  Horiz. % 141.06% 122.49% 102.25% 108.36% 101.53% 98.72% 100.00%
Tax -9,185 -4,437 -5,619 -6,156 -6,891 -4,995 -6,191 29.99%
  QoQ % -107.01% 21.04% 8.72% 10.67% -37.96% 19.32% -
  Horiz. % 148.36% 71.67% 90.76% 99.43% 111.31% 80.68% 100.00%
NP 39,602 37,927 29,746 31,320 28,225 29,150 28,395 24.75%
  QoQ % 4.42% 27.50% -5.03% 10.97% -3.17% 2.66% -
  Horiz. % 139.47% 133.57% 104.76% 110.30% 99.40% 102.66% 100.00%
NP to SH 39,602 37,927 29,746 31,323 28,225 29,150 28,395 24.75%
  QoQ % 4.42% 27.50% -5.03% 10.98% -3.17% 2.66% -
  Horiz. % 139.47% 133.57% 104.76% 110.31% 99.40% 102.66% 100.00%
Tax Rate 18.83 % 10.47 % 15.89 % 16.43 % 19.62 % 14.63 % 17.90 % 3.42%
  QoQ % 79.85% -34.11% -3.29% -16.26% 34.11% -18.27% -
  Horiz. % 105.20% 58.49% 88.77% 91.79% 109.61% 81.73% 100.00%
Total Cost 84,528 68,306 78,973 85,861 82,154 81,835 83,485 0.83%
  QoQ % 23.75% -13.51% -8.02% 4.51% 0.39% -1.98% -
  Horiz. % 101.25% 81.82% 94.60% 102.85% 98.41% 98.02% 100.00%
Net Worth 505,493 479,457 456,412 451,814 437,459 421,866 406,596 15.57%
  QoQ % 5.43% 5.05% 1.02% 3.28% 3.70% 3.76% -
  Horiz. % 124.32% 117.92% 112.25% 111.12% 107.59% 103.76% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 13,800 13,800 13,800 29,897 13,800 13,800 13,806 -0.03%
  QoQ % 0.00% 0.00% -53.84% 116.65% 0.00% -0.05% -
  Horiz. % 99.95% 99.95% 99.95% 216.55% 99.95% 99.95% 100.00%
Div Payout % 34.85 % 36.39 % 46.39 % 95.45 % 48.89 % 47.34 % 48.62 % -19.86%
  QoQ % -4.23% -21.56% -51.40% 95.23% 3.27% -2.63% -
  Horiz. % 71.68% 74.85% 95.41% 196.32% 100.56% 97.37% 100.00%
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 505,493 479,457 456,412 451,814 437,459 421,866 406,596 15.57%
  QoQ % 5.43% 5.05% 1.02% 3.28% 3.70% 3.76% -
  Horiz. % 124.32% 117.92% 112.25% 111.12% 107.59% 103.76% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,210 -0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.95% 100.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 31.90 % 35.70 % 27.36 % 26.73 % 25.57 % 26.26 % 25.38 % 16.42%
  QoQ % -10.64% 30.48% 2.36% 4.54% -2.63% 3.47% -
  Horiz. % 125.69% 140.66% 107.80% 105.32% 100.75% 103.47% 100.00%
ROE 7.83 % 7.91 % 6.52 % 6.93 % 6.45 % 6.91 % 6.98 % 7.94%
  QoQ % -1.01% 21.32% -5.92% 7.44% -6.66% -1.00% -
  Horiz. % 112.18% 113.32% 93.41% 99.28% 92.41% 99.00% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 26.98 23.09 23.63 25.48 24.00 24.13 24.31 7.17%
  QoQ % 16.85% -2.29% -7.26% 6.17% -0.54% -0.74% -
  Horiz. % 110.98% 94.98% 97.20% 104.81% 98.72% 99.26% 100.00%
EPS 8.61 8.25 6.47 6.81 6.14 6.34 6.17 24.80%
  QoQ % 4.36% 27.51% -4.99% 10.91% -3.15% 2.76% -
  Horiz. % 139.55% 133.71% 104.86% 110.37% 99.51% 102.76% 100.00%
DPS 3.00 3.00 3.00 6.50 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% -53.85% 116.67% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 216.67% 100.00% 100.00% 100.00%
NAPS 1.0989 1.0423 0.9922 0.9823 0.9510 0.9171 0.8835 15.61%
  QoQ % 5.43% 5.05% 1.01% 3.29% 3.70% 3.80% -
  Horiz. % 124.38% 117.97% 112.30% 111.18% 107.64% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 26.98 23.09 23.63 25.48 24.00 24.13 24.32 7.14%
  QoQ % 16.85% -2.29% -7.26% 6.17% -0.54% -0.78% -
  Horiz. % 110.94% 94.94% 97.16% 104.77% 98.68% 99.22% 100.00%
EPS 8.61 8.25 6.47 6.81 6.14 6.34 6.17 24.80%
  QoQ % 4.36% 27.51% -4.99% 10.91% -3.15% 2.76% -
  Horiz. % 139.55% 133.71% 104.86% 110.37% 99.51% 102.76% 100.00%
DPS 3.00 3.00 3.00 6.50 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% -53.85% 116.67% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 216.67% 100.00% 100.00% 100.00%
NAPS 1.0989 1.0423 0.9922 0.9823 0.9510 0.9171 0.8839 15.58%
  QoQ % 5.43% 5.05% 1.01% 3.29% 3.70% 3.76% -
  Horiz. % 124.32% 117.92% 112.25% 111.13% 107.59% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 3.0700 3.0900 2.6700 2.6000 2.4800 1.9700 1.8900 -
P/RPS 11.38 13.38 11.30 10.21 10.34 8.17 7.77 28.88%
  QoQ % -14.95% 18.41% 10.68% -1.26% 26.56% 5.15% -
  Horiz. % 146.46% 172.20% 145.43% 131.40% 133.08% 105.15% 100.00%
P/EPS 35.66 37.48 41.29 38.17 40.42 31.09 30.63 10.64%
  QoQ % -4.86% -9.23% 8.17% -5.57% 30.01% 1.50% -
  Horiz. % 116.42% 122.36% 134.80% 124.62% 131.96% 101.50% 100.00%
EY 2.80 2.67 2.42 2.62 2.47 3.22 3.26 -9.62%
  QoQ % 4.87% 10.33% -7.63% 6.07% -23.29% -1.23% -
  Horiz. % 85.89% 81.90% 74.23% 80.37% 75.77% 98.77% 100.00%
DY 0.98 0.97 1.12 2.50 1.21 1.52 1.59 -27.51%
  QoQ % 1.03% -13.39% -55.20% 106.61% -20.39% -4.40% -
  Horiz. % 61.64% 61.01% 70.44% 157.23% 76.10% 95.60% 100.00%
P/NAPS 2.79 2.96 2.69 2.65 2.61 2.15 2.14 19.28%
  QoQ % -5.74% 10.04% 1.51% 1.53% 21.40% 0.47% -
  Horiz. % 130.37% 138.32% 125.70% 123.83% 121.96% 100.47% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 16/10/13 17/07/13 17/04/13 23/01/13 24/10/12 11/07/12 12/04/12 -
Price 4.0100 3.1000 2.9000 2.8200 2.7600 2.1000 1.9000 -
P/RPS 14.86 13.42 12.27 11.07 11.50 8.70 7.82 53.24%
  QoQ % 10.73% 9.37% 10.84% -3.74% 32.18% 11.25% -
  Horiz. % 190.03% 171.61% 156.91% 141.56% 147.06% 111.25% 100.00%
P/EPS 46.58 37.60 44.85 41.40 44.98 33.14 30.79 31.68%
  QoQ % 23.88% -16.16% 8.33% -7.96% 35.73% 7.63% -
  Horiz. % 151.28% 122.12% 145.66% 134.46% 146.09% 107.63% 100.00%
EY 2.15 2.66 2.23 2.42 2.22 3.02 3.25 -24.02%
  QoQ % -19.17% 19.28% -7.85% 9.01% -26.49% -7.08% -
  Horiz. % 66.15% 81.85% 68.62% 74.46% 68.31% 92.92% 100.00%
DY 0.75 0.97 1.03 2.30 1.09 1.43 1.58 -39.07%
  QoQ % -22.68% -5.83% -55.22% 111.01% -23.78% -9.49% -
  Horiz. % 47.47% 61.39% 65.19% 145.57% 68.99% 90.51% 100.00%
P/NAPS 3.65 2.97 2.92 2.87 2.90 2.29 2.15 42.17%
  QoQ % 22.90% 1.71% 1.74% -1.03% 26.64% 6.51% -
  Horiz. % 169.77% 138.14% 135.81% 133.49% 134.88% 106.51% 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.
 


 

247  278  545  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-H6Q 0.295+0.03 
 HSI-C5J 0.25+0.005 
 ARMADA 0.210.00 
 LAMBO 0.065+0.005 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 HSI-H8G 0.905-0.255 
 BJLAND 0.195+0.005 
 SAPNRG 0.315+0.005 
Partners & Brokers