Highlights

[ZHULIAN] QoQ Quarter Result on 2013-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-Aug-2013  [#3]
Profit Trend QoQ -     4.42%    YoY -     40.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 65,647 66,157 77,973 124,130 106,233 108,719 117,181 -32.07%
  QoQ % -0.77% -15.15% -37.18% 16.85% -2.29% -7.22% -
  Horiz. % 56.02% 56.46% 66.54% 105.93% 90.66% 92.78% 100.00%
PBT 11,696 20,398 18,817 48,787 42,364 35,365 37,476 -54.02%
  QoQ % -42.66% 8.40% -61.43% 15.16% 19.79% -5.63% -
  Horiz. % 31.21% 54.43% 50.21% 130.18% 113.04% 94.37% 100.00%
Tax -3,426 -3,223 -5,082 -9,185 -4,437 -5,619 -6,156 -32.37%
  QoQ % -6.30% 36.58% 44.67% -107.01% 21.04% 8.72% -
  Horiz. % 55.65% 52.36% 82.55% 149.20% 72.08% 91.28% 100.00%
NP 8,270 17,175 13,735 39,602 37,927 29,746 31,320 -58.88%
  QoQ % -51.85% 25.05% -65.32% 4.42% 27.50% -5.03% -
  Horiz. % 26.40% 54.84% 43.85% 126.44% 121.10% 94.97% 100.00%
NP to SH 8,270 17,175 13,735 39,602 37,927 29,746 31,323 -58.88%
  QoQ % -51.85% 25.05% -65.32% 4.42% 27.50% -5.03% -
  Horiz. % 26.40% 54.83% 43.85% 126.43% 121.08% 94.97% 100.00%
Tax Rate 29.29 % 15.80 % 27.01 % 18.83 % 10.47 % 15.89 % 16.43 % 47.08%
  QoQ % 85.38% -41.50% 43.44% 79.85% -34.11% -3.29% -
  Horiz. % 178.27% 96.17% 164.39% 114.61% 63.72% 96.71% 100.00%
Total Cost 57,377 48,982 64,238 84,528 68,306 78,973 85,861 -23.58%
  QoQ % 17.14% -23.75% -24.00% 23.75% -13.51% -8.02% -
  Horiz. % 66.83% 57.05% 74.82% 98.45% 79.55% 91.98% 100.00%
Net Worth 479,642 488,979 504,159 505,493 479,457 456,412 451,814 4.07%
  QoQ % -1.91% -3.01% -0.26% 5.43% 5.05% 1.02% -
  Horiz. % 106.16% 108.23% 111.59% 111.88% 106.12% 101.02% 100.00%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 13,800 13,800 32,200 13,800 13,800 13,800 29,897 -40.30%
  QoQ % 0.00% -57.14% 133.33% 0.00% 0.00% -53.84% -
  Horiz. % 46.16% 46.16% 107.70% 46.16% 46.16% 46.16% 100.00%
Div Payout % 166.87 % 80.35 % 234.44 % 34.85 % 36.39 % 46.39 % 95.45 % 45.17%
  QoQ % 107.68% -65.73% 572.71% -4.23% -21.56% -51.40% -
  Horiz. % 174.82% 84.18% 245.62% 36.51% 38.12% 48.60% 100.00%
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 479,642 488,979 504,159 505,493 479,457 456,412 451,814 4.07%
  QoQ % -1.91% -3.01% -0.26% 5.43% 5.05% 1.02% -
  Horiz. % 106.16% 108.23% 111.59% 111.88% 106.12% 101.02% 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
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 12.60 % 25.96 % 17.62 % 31.90 % 35.70 % 27.36 % 26.73 % -39.46%
  QoQ % -51.46% 47.33% -44.76% -10.64% 30.48% 2.36% -
  Horiz. % 47.14% 97.12% 65.92% 119.34% 133.56% 102.36% 100.00%
ROE 1.72 % 3.51 % 2.72 % 7.83 % 7.91 % 6.52 % 6.93 % -60.54%
  QoQ % -51.00% 29.04% -65.26% -1.01% 21.32% -5.92% -
  Horiz. % 24.82% 50.65% 39.25% 112.99% 114.14% 94.08% 100.00%
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 14.27 14.38 16.95 26.98 23.09 23.63 25.48 -32.08%
  QoQ % -0.76% -15.16% -37.18% 16.85% -2.29% -7.26% -
  Horiz. % 56.00% 56.44% 66.52% 105.89% 90.62% 92.74% 100.00%
EPS 1.80 3.73 2.99 8.61 8.25 6.47 6.81 -58.85%
  QoQ % -51.74% 24.75% -65.27% 4.36% 27.51% -4.99% -
  Horiz. % 26.43% 54.77% 43.91% 126.43% 121.15% 95.01% 100.00%
DPS 3.00 3.00 7.00 3.00 3.00 3.00 6.50 -40.31%
  QoQ % 0.00% -57.14% 133.33% 0.00% 0.00% -53.85% -
  Horiz. % 46.15% 46.15% 107.69% 46.15% 46.15% 46.15% 100.00%
NAPS 1.0427 1.0630 1.0960 1.0989 1.0423 0.9922 0.9823 4.06%
  QoQ % -1.91% -3.01% -0.26% 5.43% 5.05% 1.01% -
  Horiz. % 106.15% 108.22% 111.57% 111.87% 106.11% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 14.27 14.38 16.95 26.98 23.09 23.63 25.48 -32.08%
  QoQ % -0.76% -15.16% -37.18% 16.85% -2.29% -7.26% -
  Horiz. % 56.00% 56.44% 66.52% 105.89% 90.62% 92.74% 100.00%
EPS 1.80 3.73 2.99 8.61 8.25 6.47 6.81 -58.85%
  QoQ % -51.74% 24.75% -65.27% 4.36% 27.51% -4.99% -
  Horiz. % 26.43% 54.77% 43.91% 126.43% 121.15% 95.01% 100.00%
DPS 3.00 3.00 7.00 3.00 3.00 3.00 6.50 -40.31%
  QoQ % 0.00% -57.14% 133.33% 0.00% 0.00% -53.85% -
  Horiz. % 46.15% 46.15% 107.69% 46.15% 46.15% 46.15% 100.00%
NAPS 1.0427 1.0630 1.0960 1.0989 1.0423 0.9922 0.9823 4.06%
  QoQ % -1.91% -3.01% -0.26% 5.43% 5.05% 1.01% -
  Horiz. % 106.15% 108.22% 111.57% 111.87% 106.11% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.7900 2.9800 4.8800 3.0700 3.0900 2.6700 2.6000 -
P/RPS 19.55 20.72 28.79 11.38 13.38 11.30 10.21 54.26%
  QoQ % -5.65% -28.03% 152.99% -14.95% 18.41% 10.68% -
  Horiz. % 191.48% 202.94% 281.98% 111.46% 131.05% 110.68% 100.00%
P/EPS 155.19 79.81 163.44 35.66 37.48 41.29 38.17 154.96%
  QoQ % 94.45% -51.17% 358.33% -4.86% -9.23% 8.17% -
  Horiz. % 406.58% 209.09% 428.19% 93.42% 98.19% 108.17% 100.00%
EY 0.64 1.25 0.61 2.80 2.67 2.42 2.62 -60.96%
  QoQ % -48.80% 104.92% -78.21% 4.87% 10.33% -7.63% -
  Horiz. % 24.43% 47.71% 23.28% 106.87% 101.91% 92.37% 100.00%
DY 1.08 1.01 1.43 0.98 0.97 1.12 2.50 -42.88%
  QoQ % 6.93% -29.37% 45.92% 1.03% -13.39% -55.20% -
  Horiz. % 43.20% 40.40% 57.20% 39.20% 38.80% 44.80% 100.00%
P/NAPS 2.68 2.80 4.45 2.79 2.96 2.69 2.65 0.75%
  QoQ % -4.29% -37.08% 59.50% -5.74% 10.04% 1.51% -
  Horiz. % 101.13% 105.66% 167.92% 105.28% 111.70% 101.51% 100.00%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 16/07/14 16/04/14 24/01/14 16/10/13 17/07/13 17/04/13 23/01/13 -
Price 2.8400 2.8400 3.4300 4.0100 3.1000 2.9000 2.8200 -
P/RPS 19.90 19.75 20.24 14.86 13.42 12.27 11.07 47.90%
  QoQ % 0.76% -2.42% 36.20% 10.73% 9.37% 10.84% -
  Horiz. % 179.77% 178.41% 182.84% 134.24% 121.23% 110.84% 100.00%
P/EPS 157.97 76.06 114.87 46.58 37.60 44.85 41.40 144.38%
  QoQ % 107.69% -33.79% 146.61% 23.88% -16.16% 8.33% -
  Horiz. % 381.57% 183.72% 277.46% 112.51% 90.82% 108.33% 100.00%
EY 0.63 1.31 0.87 2.15 2.66 2.23 2.42 -59.26%
  QoQ % -51.91% 50.57% -59.53% -19.17% 19.28% -7.85% -
  Horiz. % 26.03% 54.13% 35.95% 88.84% 109.92% 92.15% 100.00%
DY 1.06 1.06 2.04 0.75 0.97 1.03 2.30 -40.36%
  QoQ % 0.00% -48.04% 172.00% -22.68% -5.83% -55.22% -
  Horiz. % 46.09% 46.09% 88.70% 32.61% 42.17% 44.78% 100.00%
P/NAPS 2.72 2.67 3.13 3.65 2.97 2.92 2.87 -3.52%
  QoQ % 1.87% -14.70% -14.25% 22.90% 1.71% 1.74% -
  Horiz. % 94.77% 93.03% 109.06% 127.18% 103.48% 101.74% 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.
 


 

202  207  485  1281 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.18+0.02 
 HSI-H6Q 0.44-0.03 
 HSI-C5J 0.165+0.025 
 GREATEC 0.92+0.02 
 HSI-H6N 0.17-0.025 
 EKOVEST 0.83-0.005 
 HPMT 0.445+0.005 
 ARMADA 0.2050.00 
 HSI-C5P 0.25+0.02 
 IWCITY 1.000.00 
Partners & Brokers