Highlights

[ZHULIAN] YoY Annualized Quarter Result on 2013-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 17-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 28-Feb-2013  [#1]
Profit Trend QoQ -     1.61%    YoY -     4.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 192,656 220,876 264,628 434,876 447,520 344,892 345,308 -9.26%
  YoY % -12.78% -16.53% -39.15% -2.83% 29.76% -0.12% -
  Horiz. % 55.79% 63.96% 76.64% 125.94% 129.60% 99.88% 100.00%
PBT 43,868 68,892 81,592 141,460 138,344 109,904 126,096 -16.12%
  YoY % -36.32% -15.57% -42.32% 2.25% 25.88% -12.84% -
  Horiz. % 34.79% 54.63% 64.71% 112.18% 109.71% 87.16% 100.00%
Tax -15,560 -18,692 -12,892 -22,476 -24,764 -21,996 -26,892 -8.71%
  YoY % 16.76% -44.99% 42.64% 9.24% -12.58% 18.21% -
  Horiz. % 57.86% 69.51% 47.94% 83.58% 92.09% 81.79% 100.00%
NP 28,308 50,200 68,700 118,984 113,580 87,908 99,204 -18.85%
  YoY % -43.61% -26.93% -42.26% 4.76% 29.20% -11.39% -
  Horiz. % 28.54% 50.60% 69.25% 119.94% 114.49% 88.61% 100.00%
NP to SH 28,308 50,200 68,700 118,984 113,580 85,212 99,716 -18.91%
  YoY % -43.61% -26.93% -42.26% 4.76% 33.29% -14.55% -
  Horiz. % 28.39% 50.34% 68.90% 119.32% 113.90% 85.45% 100.00%
Tax Rate 35.47 % 27.13 % 15.80 % 15.89 % 17.90 % 20.01 % 21.33 % 8.84%
  YoY % 30.74% 71.71% -0.57% -11.23% -10.54% -6.19% -
  Horiz. % 166.29% 127.19% 74.07% 74.50% 83.92% 93.81% 100.00%
Total Cost 164,348 170,676 195,928 315,892 333,940 256,984 246,104 -6.50%
  YoY % -3.71% -12.89% -37.98% -5.40% 29.95% 4.42% -
  Horiz. % 66.78% 69.35% 79.61% 128.36% 135.69% 104.42% 100.00%
Net Worth 527,987 489,118 488,979 456,412 406,596 34,833,524 327,628 8.27%
  YoY % 7.95% 0.03% 7.14% 12.25% -98.83% 10,532.02% -
  Horiz. % 161.15% 149.29% 149.25% 139.31% 124.10% 10,632.02% 100.00%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 27,600 27,600 55,200 55,200 55,225 53,480 41,375 -6.52%
  YoY % 0.00% -50.00% 0.00% -0.05% 3.26% 29.25% -
  Horiz. % 66.71% 66.71% 133.41% 133.41% 133.47% 129.25% 100.00%
Div Payout % 97.50 % 54.98 % 80.35 % 46.39 % 48.62 % 62.76 % 41.49 % 15.29%
  YoY % 77.34% -31.57% 73.21% -4.59% -22.53% 51.27% -
  Horiz. % 235.00% 132.51% 193.66% 111.81% 117.18% 151.27% 100.00%
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 527,987 489,118 488,979 456,412 406,596 34,833,524 327,628 8.27%
  YoY % 7.95% 0.03% 7.14% 12.25% -98.83% 10,532.02% -
  Horiz. % 161.15% 149.29% 149.25% 139.31% 124.10% 10,632.02% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,210 445,669 344,799 4.92%
  YoY % 0.00% 0.00% 0.00% -0.05% 3.26% 29.25% -
  Horiz. % 133.41% 133.41% 133.41% 133.41% 133.47% 129.25% 100.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 14.69 % 22.73 % 25.96 % 27.36 % 25.38 % 25.49 % 28.73 % -10.57%
  YoY % -35.37% -12.44% -5.12% 7.80% -0.43% -11.28% -
  Horiz. % 51.13% 79.12% 90.36% 95.23% 88.34% 88.72% 100.00%
ROE 5.36 % 10.26 % 14.05 % 26.07 % 27.93 % 0.24 % 30.44 % -25.11%
  YoY % -47.76% -26.98% -46.11% -6.66% 11,537.50% -99.21% -
  Horiz. % 17.61% 33.71% 46.16% 85.64% 91.75% 0.79% 100.00%
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 41.88 48.02 57.53 94.54 97.24 77.39 100.15 -13.51%
  YoY % -12.79% -16.53% -39.15% -2.78% 25.65% -22.73% -
  Horiz. % 41.82% 47.95% 57.44% 94.40% 97.09% 77.27% 100.00%
EPS 6.16 10.92 14.92 25.88 24.68 19.12 28.92 -22.70%
  YoY % -43.59% -26.81% -42.35% 4.86% 29.08% -33.89% -
  Horiz. % 21.30% 37.76% 51.59% 89.49% 85.34% 66.11% 100.00%
DPS 6.00 6.00 12.00 12.00 12.00 12.00 12.00 -10.90%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1478 1.0633 1.0630 0.9922 0.8835 78.1600 0.9502 3.20%
  YoY % 7.95% 0.03% 7.14% 12.30% -98.87% 8,125.64% -
  Horiz. % 120.80% 111.90% 111.87% 104.42% 92.98% 8,225.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 41.88 48.02 57.53 94.54 97.29 74.98 75.07 -9.26%
  YoY % -12.79% -16.53% -39.15% -2.83% 29.75% -0.12% -
  Horiz. % 55.79% 63.97% 76.64% 125.94% 129.60% 99.88% 100.00%
EPS 6.16 10.92 14.92 25.88 24.69 18.52 21.68 -18.90%
  YoY % -43.59% -26.81% -42.35% 4.82% 33.32% -14.58% -
  Horiz. % 28.41% 50.37% 68.82% 119.37% 113.88% 85.42% 100.00%
DPS 6.00 6.00 12.00 12.00 12.01 11.63 8.99 -6.51%
  YoY % 0.00% -50.00% 0.00% -0.08% 3.27% 29.37% -
  Horiz. % 66.74% 66.74% 133.48% 133.48% 133.59% 129.37% 100.00%
NAPS 1.1478 1.0633 1.0630 0.9922 0.8839 75.7251 0.7122 8.27%
  YoY % 7.95% 0.03% 7.14% 12.25% -98.83% 10,532.56% -
  Horiz. % 161.16% 149.30% 149.26% 139.31% 124.11% 10,632.56% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.3900 2.0500 2.9800 2.6700 1.8900 1.7200 2.0000 -
P/RPS 3.32 4.27 5.18 2.82 1.94 2.22 2.00 8.81%
  YoY % -22.25% -17.57% 83.69% 45.36% -12.61% 11.00% -
  Horiz. % 166.00% 213.50% 259.00% 141.00% 97.00% 111.00% 100.00%
P/EPS 22.59 18.78 19.95 10.32 7.66 9.00 6.92 21.77%
  YoY % 20.29% -5.86% 93.31% 34.73% -14.89% 30.06% -
  Horiz. % 326.45% 271.39% 288.29% 149.13% 110.69% 130.06% 100.00%
EY 4.43 5.32 5.01 9.69 13.06 11.12 14.46 -17.88%
  YoY % -16.73% 6.19% -48.30% -25.80% 17.45% -23.10% -
  Horiz. % 30.64% 36.79% 34.65% 67.01% 90.32% 76.90% 100.00%
DY 4.32 2.93 4.03 4.49 6.35 6.98 6.00 -5.32%
  YoY % 47.44% -27.30% -10.24% -29.29% -9.03% 16.33% -
  Horiz. % 72.00% 48.83% 67.17% 74.83% 105.83% 116.33% 100.00%
P/NAPS 1.21 1.93 2.80 2.69 2.14 0.02 2.10 -8.77%
  YoY % -37.31% -31.07% 4.09% 25.70% 10,600.00% -99.05% -
  Horiz. % 57.62% 91.90% 133.33% 128.10% 101.90% 0.95% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 13/04/16 15/04/15 16/04/14 17/04/13 12/04/12 18/04/11 14/04/10 -
Price 1.5300 2.0500 2.8400 2.9000 1.9000 1.7800 2.2900 -
P/RPS 3.65 4.27 4.94 3.07 1.95 2.30 2.29 8.07%
  YoY % -14.52% -13.56% 60.91% 57.44% -15.22% 0.44% -
  Horiz. % 159.39% 186.46% 215.72% 134.06% 85.15% 100.44% 100.00%
P/EPS 24.86 18.78 19.02 11.21 7.70 9.31 7.92 20.98%
  YoY % 32.37% -1.26% 69.67% 45.58% -17.29% 17.55% -
  Horiz. % 313.89% 237.12% 240.15% 141.54% 97.22% 117.55% 100.00%
EY 4.02 5.32 5.26 8.92 12.99 10.74 12.63 -17.36%
  YoY % -24.44% 1.14% -41.03% -31.33% 20.95% -14.96% -
  Horiz. % 31.83% 42.12% 41.65% 70.63% 102.85% 85.04% 100.00%
DY 3.92 2.93 4.23 4.14 6.32 6.74 5.24 -4.72%
  YoY % 33.79% -30.73% 2.17% -34.49% -6.23% 28.63% -
  Horiz. % 74.81% 55.92% 80.73% 79.01% 120.61% 128.63% 100.00%
P/NAPS 1.33 1.93 2.67 2.92 2.15 0.02 2.41 -9.42%
  YoY % -31.09% -27.72% -8.56% 35.81% 10,650.00% -99.17% -
  Horiz. % 55.19% 80.08% 110.79% 121.16% 89.21% 0.83% 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.
 


 

163  134  474  1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.0250.00 
 HSI-H6P 0.18+0.015 
 HSI-H8E 0.44+0.005 
 EFORCE 0.695+0.03 
 MNC 0.075-0.005 
 MERIDIAN 0.09-0.025 
 HSI-H6Q 0.39+0.025 
 SEALINK 0.295+0.025 
 KSTAR-WA 0.025+0.01 
 HSI-C7F 0.405-0.015 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers