Highlights

[ZHULIAN] QoQ Quarter Result on 2013-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 24-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 30-Nov-2013  [#4]
Profit Trend QoQ -     -65.32%    YoY -     -56.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 57,171 65,647 66,157 77,973 124,130 106,233 108,719 -34.77%
  QoQ % -12.91% -0.77% -15.15% -37.18% 16.85% -2.29% -
  Horiz. % 52.59% 60.38% 60.85% 71.72% 114.18% 97.71% 100.00%
PBT 12,853 11,696 20,398 18,817 48,787 42,364 35,365 -48.98%
  QoQ % 9.89% -42.66% 8.40% -61.43% 15.16% 19.79% -
  Horiz. % 36.34% 33.07% 57.68% 53.21% 137.95% 119.79% 100.00%
Tax -2,481 -3,426 -3,223 -5,082 -9,185 -4,437 -5,619 -41.93%
  QoQ % 27.58% -6.30% 36.58% 44.67% -107.01% 21.04% -
  Horiz. % 44.15% 60.97% 57.36% 90.44% 163.46% 78.96% 100.00%
NP 10,372 8,270 17,175 13,735 39,602 37,927 29,746 -50.36%
  QoQ % 25.42% -51.85% 25.05% -65.32% 4.42% 27.50% -
  Horiz. % 34.87% 27.80% 57.74% 46.17% 133.13% 127.50% 100.00%
NP to SH 10,372 8,270 17,175 13,735 39,602 37,927 29,746 -50.36%
  QoQ % 25.42% -51.85% 25.05% -65.32% 4.42% 27.50% -
  Horiz. % 34.87% 27.80% 57.74% 46.17% 133.13% 127.50% 100.00%
Tax Rate 19.30 % 29.29 % 15.80 % 27.01 % 18.83 % 10.47 % 15.89 % 13.80%
  QoQ % -34.11% 85.38% -41.50% 43.44% 79.85% -34.11% -
  Horiz. % 121.46% 184.33% 99.43% 169.98% 118.50% 65.89% 100.00%
Total Cost 46,799 57,377 48,982 64,238 84,528 68,306 78,973 -29.38%
  QoQ % -18.44% 17.14% -23.75% -24.00% 23.75% -13.51% -
  Horiz. % 59.26% 72.65% 62.02% 81.34% 107.03% 86.49% 100.00%
Net Worth 477,801 479,642 488,979 504,159 505,493 479,457 456,412 3.09%
  QoQ % -0.38% -1.91% -3.01% -0.26% 5.43% 5.05% -
  Horiz. % 104.69% 105.09% 107.14% 110.46% 110.75% 105.05% 100.00%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 9,200 13,800 13,800 32,200 13,800 13,800 13,800 -23.63%
  QoQ % -33.33% 0.00% -57.14% 133.33% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 233.33% 100.00% 100.00% 100.00%
Div Payout % 88.70 % 166.87 % 80.35 % 234.44 % 34.85 % 36.39 % 46.39 % 53.87%
  QoQ % -46.84% 107.68% -65.73% 572.71% -4.23% -21.56% -
  Horiz. % 191.21% 359.71% 173.21% 505.37% 75.12% 78.44% 100.00%
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 477,801 479,642 488,979 504,159 505,493 479,457 456,412 3.09%
  QoQ % -0.38% -1.91% -3.01% -0.26% 5.43% 5.05% -
  Horiz. % 104.69% 105.09% 107.14% 110.46% 110.75% 105.05% 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
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 18.14 % 12.60 % 25.96 % 17.62 % 31.90 % 35.70 % 27.36 % -23.91%
  QoQ % 43.97% -51.46% 47.33% -44.76% -10.64% 30.48% -
  Horiz. % 66.30% 46.05% 94.88% 64.40% 116.59% 130.48% 100.00%
ROE 2.17 % 1.72 % 3.51 % 2.72 % 7.83 % 7.91 % 6.52 % -51.88%
  QoQ % 26.16% -51.00% 29.04% -65.26% -1.01% 21.32% -
  Horiz. % 33.28% 26.38% 53.83% 41.72% 120.09% 121.32% 100.00%
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 12.43 14.27 14.38 16.95 26.98 23.09 23.63 -34.76%
  QoQ % -12.89% -0.76% -15.16% -37.18% 16.85% -2.29% -
  Horiz. % 52.60% 60.39% 60.85% 71.73% 114.18% 97.71% 100.00%
EPS 2.25 1.80 3.73 2.99 8.61 8.25 6.47 -50.45%
  QoQ % 25.00% -51.74% 24.75% -65.27% 4.36% 27.51% -
  Horiz. % 34.78% 27.82% 57.65% 46.21% 133.08% 127.51% 100.00%
DPS 2.00 3.00 3.00 7.00 3.00 3.00 3.00 -23.63%
  QoQ % -33.33% 0.00% -57.14% 133.33% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 233.33% 100.00% 100.00% 100.00%
NAPS 1.0387 1.0427 1.0630 1.0960 1.0989 1.0423 0.9922 3.09%
  QoQ % -0.38% -1.91% -3.01% -0.26% 5.43% 5.05% -
  Horiz. % 104.69% 105.09% 107.14% 110.46% 110.75% 105.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 12.43 14.27 14.38 16.95 26.98 23.09 23.63 -34.76%
  QoQ % -12.89% -0.76% -15.16% -37.18% 16.85% -2.29% -
  Horiz. % 52.60% 60.39% 60.85% 71.73% 114.18% 97.71% 100.00%
EPS 2.25 1.80 3.73 2.99 8.61 8.25 6.47 -50.45%
  QoQ % 25.00% -51.74% 24.75% -65.27% 4.36% 27.51% -
  Horiz. % 34.78% 27.82% 57.65% 46.21% 133.08% 127.51% 100.00%
DPS 2.00 3.00 3.00 7.00 3.00 3.00 3.00 -23.63%
  QoQ % -33.33% 0.00% -57.14% 133.33% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 233.33% 100.00% 100.00% 100.00%
NAPS 1.0387 1.0427 1.0630 1.0960 1.0989 1.0423 0.9922 3.09%
  QoQ % -0.38% -1.91% -3.01% -0.26% 5.43% 5.05% -
  Horiz. % 104.69% 105.09% 107.14% 110.46% 110.75% 105.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 2.4100 2.7900 2.9800 4.8800 3.0700 3.0900 2.6700 -
P/RPS 19.39 19.55 20.72 28.79 11.38 13.38 11.30 43.19%
  QoQ % -0.82% -5.65% -28.03% 152.99% -14.95% 18.41% -
  Horiz. % 171.59% 173.01% 183.36% 254.78% 100.71% 118.41% 100.00%
P/EPS 106.88 155.19 79.81 163.44 35.66 37.48 41.29 88.20%
  QoQ % -31.13% 94.45% -51.17% 358.33% -4.86% -9.23% -
  Horiz. % 258.85% 375.85% 193.29% 395.83% 86.36% 90.77% 100.00%
EY 0.94 0.64 1.25 0.61 2.80 2.67 2.42 -46.67%
  QoQ % 46.88% -48.80% 104.92% -78.21% 4.87% 10.33% -
  Horiz. % 38.84% 26.45% 51.65% 25.21% 115.70% 110.33% 100.00%
DY 0.83 1.08 1.01 1.43 0.98 0.97 1.12 -18.06%
  QoQ % -23.15% 6.93% -29.37% 45.92% 1.03% -13.39% -
  Horiz. % 74.11% 96.43% 90.18% 127.68% 87.50% 86.61% 100.00%
P/NAPS 2.32 2.68 2.80 4.45 2.79 2.96 2.69 -9.37%
  QoQ % -13.43% -4.29% -37.08% 59.50% -5.74% 10.04% -
  Horiz. % 86.25% 99.63% 104.09% 165.43% 103.72% 110.04% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 15/10/14 16/07/14 16/04/14 24/01/14 16/10/13 17/07/13 17/04/13 -
Price 2.3500 2.8400 2.8400 3.4300 4.0100 3.1000 2.9000 -
P/RPS 18.91 19.90 19.75 20.24 14.86 13.42 12.27 33.32%
  QoQ % -4.97% 0.76% -2.42% 36.20% 10.73% 9.37% -
  Horiz. % 154.12% 162.18% 160.96% 164.96% 121.11% 109.37% 100.00%
P/EPS 104.22 157.97 76.06 114.87 46.58 37.60 44.85 75.17%
  QoQ % -34.03% 107.69% -33.79% 146.61% 23.88% -16.16% -
  Horiz. % 232.37% 352.22% 169.59% 256.12% 103.86% 83.84% 100.00%
EY 0.96 0.63 1.31 0.87 2.15 2.66 2.23 -42.90%
  QoQ % 52.38% -51.91% 50.57% -59.53% -19.17% 19.28% -
  Horiz. % 43.05% 28.25% 58.74% 39.01% 96.41% 119.28% 100.00%
DY 0.85 1.06 1.06 2.04 0.75 0.97 1.03 -11.99%
  QoQ % -19.81% 0.00% -48.04% 172.00% -22.68% -5.83% -
  Horiz. % 82.52% 102.91% 102.91% 198.06% 72.82% 94.17% 100.00%
P/NAPS 2.26 2.72 2.67 3.13 3.65 2.97 2.92 -15.66%
  QoQ % -16.91% 1.87% -14.70% -14.25% 22.90% 1.71% -
  Horiz. % 77.40% 93.15% 91.44% 107.19% 125.00% 101.71% 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.
 


 

357  292  522  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-C5J 0.255+0.01 
 HSI-H6Q 0.30+0.005 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers