Highlights

[ZHULIAN] QoQ Quarter Result on 2014-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 31-May-2014  [#2]
Profit Trend QoQ -     -51.85%    YoY -     -78.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 55,219 54,711 57,171 65,647 66,157 77,973 124,130 -41.81%
  QoQ % 0.93% -4.30% -12.91% -0.77% -15.15% -37.18% -
  Horiz. % 44.48% 44.08% 46.06% 52.89% 53.30% 62.82% 100.00%
PBT 17,223 12,962 12,853 11,696 20,398 18,817 48,787 -50.15%
  QoQ % 32.87% 0.85% 9.89% -42.66% 8.40% -61.43% -
  Horiz. % 35.30% 26.57% 26.35% 23.97% 41.81% 38.57% 100.00%
Tax -4,673 -1,665 -2,481 -3,426 -3,223 -5,082 -9,185 -36.35%
  QoQ % -180.66% 32.89% 27.58% -6.30% 36.58% 44.67% -
  Horiz. % 50.88% 18.13% 27.01% 37.30% 35.09% 55.33% 100.00%
NP 12,550 11,297 10,372 8,270 17,175 13,735 39,602 -53.62%
  QoQ % 11.09% 8.92% 25.42% -51.85% 25.05% -65.32% -
  Horiz. % 31.69% 28.53% 26.19% 20.88% 43.37% 34.68% 100.00%
NP to SH 12,550 11,300 10,372 8,270 17,175 13,735 39,602 -53.62%
  QoQ % 11.06% 8.95% 25.42% -51.85% 25.05% -65.32% -
  Horiz. % 31.69% 28.53% 26.19% 20.88% 43.37% 34.68% 100.00%
Tax Rate 27.13 % 12.85 % 19.30 % 29.29 % 15.80 % 27.01 % 18.83 % 27.65%
  QoQ % 111.13% -33.42% -34.11% 85.38% -41.50% 43.44% -
  Horiz. % 144.08% 68.24% 102.50% 155.55% 83.91% 143.44% 100.00%
Total Cost 42,669 43,414 46,799 57,377 48,982 64,238 84,528 -36.68%
  QoQ % -1.72% -7.23% -18.44% 17.14% -23.75% -24.00% -
  Horiz. % 50.48% 51.36% 55.37% 67.88% 57.95% 76.00% 100.00%
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 100.00%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 6,900 9,200 9,200 13,800 13,800 32,200 13,800 -37.08%
  QoQ % -25.00% 0.00% -33.33% 0.00% -57.14% 133.33% -
  Horiz. % 50.00% 66.67% 66.67% 100.00% 100.00% 233.33% 100.00%
Div Payout % 54.98 % 81.42 % 88.70 % 166.87 % 80.35 % 234.44 % 34.85 % 35.63%
  QoQ % -32.47% -8.21% -46.84% 107.68% -65.73% 572.71% -
  Horiz. % 157.76% 233.63% 254.52% 478.82% 230.56% 672.71% 100.00%
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 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
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 22.73 % 20.65 % 18.14 % 12.60 % 25.96 % 17.62 % 31.90 % -20.27%
  QoQ % 10.07% 13.84% 43.97% -51.46% 47.33% -44.76% -
  Horiz. % 71.25% 64.73% 56.87% 39.50% 81.38% 55.24% 100.00%
ROE 2.57 % 2.34 % 2.17 % 1.72 % 3.51 % 2.72 % 7.83 % -52.51%
  QoQ % 9.83% 7.83% 26.16% -51.00% 29.04% -65.26% -
  Horiz. % 32.82% 29.89% 27.71% 21.97% 44.83% 34.74% 100.00%
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 12.00 11.89 12.43 14.27 14.38 16.95 26.98 -41.82%
  QoQ % 0.93% -4.34% -12.89% -0.76% -15.16% -37.18% -
  Horiz. % 44.48% 44.07% 46.07% 52.89% 53.30% 62.82% 100.00%
EPS 2.73 2.46 2.25 1.80 3.73 2.99 8.61 -53.60%
  QoQ % 10.98% 9.33% 25.00% -51.74% 24.75% -65.27% -
  Horiz. % 31.71% 28.57% 26.13% 20.91% 43.32% 34.73% 100.00%
DPS 1.50 2.00 2.00 3.00 3.00 7.00 3.00 -37.08%
  QoQ % -25.00% 0.00% -33.33% 0.00% -57.14% 133.33% -
  Horiz. % 50.00% 66.67% 66.67% 100.00% 100.00% 233.33% 100.00%
NAPS 1.0633 1.0505 1.0387 1.0427 1.0630 1.0960 1.0989 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 12.00 11.89 12.43 14.27 14.38 16.95 26.98 -41.82%
  QoQ % 0.93% -4.34% -12.89% -0.76% -15.16% -37.18% -
  Horiz. % 44.48% 44.07% 46.07% 52.89% 53.30% 62.82% 100.00%
EPS 2.73 2.46 2.25 1.80 3.73 2.99 8.61 -53.60%
  QoQ % 10.98% 9.33% 25.00% -51.74% 24.75% -65.27% -
  Horiz. % 31.71% 28.57% 26.13% 20.91% 43.32% 34.73% 100.00%
DPS 1.50 2.00 2.00 3.00 3.00 7.00 3.00 -37.08%
  QoQ % -25.00% 0.00% -33.33% 0.00% -57.14% 133.33% -
  Horiz. % 50.00% 66.67% 66.67% 100.00% 100.00% 233.33% 100.00%
NAPS 1.0633 1.0505 1.0387 1.0427 1.0630 1.0960 1.0989 -2.18%
  QoQ % 1.22% 1.14% -0.38% -1.91% -3.01% -0.26% -
  Horiz. % 96.76% 95.60% 94.52% 94.89% 96.73% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.0500 2.1300 2.4100 2.7900 2.9800 4.8800 3.0700 -
P/RPS 17.08 17.91 19.39 19.55 20.72 28.79 11.38 31.19%
  QoQ % -4.63% -7.63% -0.82% -5.65% -28.03% 152.99% -
  Horiz. % 150.09% 157.38% 170.39% 171.79% 182.07% 252.99% 100.00%
P/EPS 75.14 86.71 106.88 155.19 79.81 163.44 35.66 64.58%
  QoQ % -13.34% -18.87% -31.13% 94.45% -51.17% 358.33% -
  Horiz. % 210.71% 243.16% 299.72% 435.19% 223.81% 458.33% 100.00%
EY 1.33 1.15 0.94 0.64 1.25 0.61 2.80 -39.20%
  QoQ % 15.65% 22.34% 46.88% -48.80% 104.92% -78.21% -
  Horiz. % 47.50% 41.07% 33.57% 22.86% 44.64% 21.79% 100.00%
DY 0.73 0.94 0.83 1.08 1.01 1.43 0.98 -17.87%
  QoQ % -22.34% 13.25% -23.15% 6.93% -29.37% 45.92% -
  Horiz. % 74.49% 95.92% 84.69% 110.20% 103.06% 145.92% 100.00%
P/NAPS 1.93 2.03 2.32 2.68 2.80 4.45 2.79 -21.84%
  QoQ % -4.93% -12.50% -13.43% -4.29% -37.08% 59.50% -
  Horiz. % 69.18% 72.76% 83.15% 96.06% 100.36% 159.50% 100.00%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 15/04/15 21/01/15 15/10/14 16/07/14 16/04/14 24/01/14 16/10/13 -
Price 2.0500 2.2700 2.3500 2.8400 2.8400 3.4300 4.0100 -
P/RPS 17.08 19.09 18.91 19.90 19.75 20.24 14.86 9.75%
  QoQ % -10.53% 0.95% -4.97% 0.76% -2.42% 36.20% -
  Horiz. % 114.94% 128.47% 127.25% 133.92% 132.91% 136.20% 100.00%
P/EPS 75.14 92.41 104.22 157.97 76.06 114.87 46.58 37.67%
  QoQ % -18.69% -11.33% -34.03% 107.69% -33.79% 146.61% -
  Horiz. % 161.31% 198.39% 223.74% 339.14% 163.29% 246.61% 100.00%
EY 1.33 1.08 0.96 0.63 1.31 0.87 2.15 -27.46%
  QoQ % 23.15% 12.50% 52.38% -51.91% 50.57% -59.53% -
  Horiz. % 61.86% 50.23% 44.65% 29.30% 60.93% 40.47% 100.00%
DY 0.73 0.88 0.85 1.06 1.06 2.04 0.75 -1.79%
  QoQ % -17.05% 3.53% -19.81% 0.00% -48.04% 172.00% -
  Horiz. % 97.33% 117.33% 113.33% 141.33% 141.33% 272.00% 100.00%
P/NAPS 1.93 2.16 2.26 2.72 2.67 3.13 3.65 -34.69%
  QoQ % -10.65% -4.42% -16.91% 1.87% -14.70% -14.25% -
  Horiz. % 52.88% 59.18% 61.92% 74.52% 73.15% 85.75% 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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers