Highlights

[ZHULIAN] YoY Annualized Quarter Result on 2014-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 28-Feb-2014  [#1]
Profit Trend QoQ -     -43.23%    YoY -     -42.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 193,516 192,656 220,876 264,628 434,876 447,520 344,892 -9.17%
  YoY % 0.45% -12.78% -16.53% -39.15% -2.83% 29.76% -
  Horiz. % 56.11% 55.86% 64.04% 76.73% 126.09% 129.76% 100.00%
PBT 75,360 43,868 68,892 81,592 141,460 138,344 109,904 -6.09%
  YoY % 71.79% -36.32% -15.57% -42.32% 2.25% 25.88% -
  Horiz. % 68.57% 39.91% 62.68% 74.24% 128.71% 125.88% 100.00%
Tax -17,128 -15,560 -18,692 -12,892 -22,476 -24,764 -21,996 -4.08%
  YoY % -10.08% 16.76% -44.99% 42.64% 9.24% -12.58% -
  Horiz. % 77.87% 70.74% 84.98% 58.61% 102.18% 112.58% 100.00%
NP 58,232 28,308 50,200 68,700 118,984 113,580 87,908 -6.63%
  YoY % 105.71% -43.61% -26.93% -42.26% 4.76% 29.20% -
  Horiz. % 66.24% 32.20% 57.11% 78.15% 135.35% 129.20% 100.00%
NP to SH 58,232 28,308 50,200 68,700 118,984 113,580 85,212 -6.14%
  YoY % 105.71% -43.61% -26.93% -42.26% 4.76% 33.29% -
  Horiz. % 68.34% 33.22% 58.91% 80.62% 139.63% 133.29% 100.00%
Tax Rate 22.73 % 35.47 % 27.13 % 15.80 % 15.89 % 17.90 % 20.01 % 2.14%
  YoY % -35.92% 30.74% 71.71% -0.57% -11.23% -10.54% -
  Horiz. % 113.59% 177.26% 135.58% 78.96% 79.41% 89.46% 100.00%
Total Cost 135,284 164,348 170,676 195,928 315,892 333,940 256,984 -10.13%
  YoY % -17.68% -3.71% -12.89% -37.98% -5.40% 29.95% -
  Horiz. % 52.64% 63.95% 66.42% 76.24% 122.92% 129.95% 100.00%
Net Worth 564,327 527,987 489,118 488,979 456,412 406,596 34,833,524 -49.67%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.25% -98.83% -
  Horiz. % 1.62% 1.52% 1.40% 1.40% 1.31% 1.17% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 27,600 27,600 27,600 55,200 55,200 55,225 53,480 -10.43%
  YoY % 0.00% 0.00% -50.00% 0.00% -0.05% 3.26% -
  Horiz. % 51.61% 51.61% 51.61% 103.22% 103.22% 103.26% 100.00%
Div Payout % 47.40 % 97.50 % 54.98 % 80.35 % 46.39 % 48.62 % 62.76 % -4.57%
  YoY % -51.38% 77.34% -31.57% 73.21% -4.59% -22.53% -
  Horiz. % 75.53% 155.35% 87.60% 128.03% 73.92% 77.47% 100.00%
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 564,327 527,987 489,118 488,979 456,412 406,596 34,833,524 -49.67%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.25% -98.83% -
  Horiz. % 1.62% 1.52% 1.40% 1.40% 1.31% 1.17% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,210 445,669 0.53%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.05% 3.26% -
  Horiz. % 103.22% 103.22% 103.22% 103.22% 103.22% 103.26% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 30.09 % 14.69 % 22.73 % 25.96 % 27.36 % 25.38 % 25.49 % 2.80%
  YoY % 104.83% -35.37% -12.44% -5.12% 7.80% -0.43% -
  Horiz. % 118.05% 57.63% 89.17% 101.84% 107.34% 99.57% 100.00%
ROE 10.32 % 5.36 % 10.26 % 14.05 % 26.07 % 27.93 % 0.24 % 87.07%
  YoY % 92.54% -47.76% -26.98% -46.11% -6.66% 11,537.50% -
  Horiz. % 4,300.00% 2,233.33% 4,275.00% 5,854.17% 10,862.50% 11,637.50% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 42.07 41.88 48.02 57.53 94.54 97.24 77.39 -9.65%
  YoY % 0.45% -12.79% -16.53% -39.15% -2.78% 25.65% -
  Horiz. % 54.36% 54.12% 62.05% 74.34% 122.16% 125.65% 100.00%
EPS 12.64 6.16 10.92 14.92 25.88 24.68 19.12 -6.66%
  YoY % 105.19% -43.59% -26.81% -42.35% 4.86% 29.08% -
  Horiz. % 66.11% 32.22% 57.11% 78.03% 135.36% 129.08% 100.00%
DPS 6.00 6.00 6.00 12.00 12.00 12.00 12.00 -10.90%
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2268 1.1478 1.0633 1.0630 0.9922 0.8835 78.1600 -49.93%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.30% -98.87% -
  Horiz. % 1.57% 1.47% 1.36% 1.36% 1.27% 1.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 42.07 41.88 48.02 57.53 94.54 97.29 74.98 -9.17%
  YoY % 0.45% -12.79% -16.53% -39.15% -2.83% 29.75% -
  Horiz. % 56.11% 55.85% 64.04% 76.73% 126.09% 129.75% 100.00%
EPS 12.64 6.16 10.92 14.92 25.88 24.69 18.52 -6.16%
  YoY % 105.19% -43.59% -26.81% -42.35% 4.82% 33.32% -
  Horiz. % 68.25% 33.26% 58.96% 80.56% 139.74% 133.32% 100.00%
DPS 6.00 6.00 6.00 12.00 12.00 12.01 11.63 -10.43%
  YoY % 0.00% 0.00% -50.00% 0.00% -0.08% 3.27% -
  Horiz. % 51.59% 51.59% 51.59% 103.18% 103.18% 103.27% 100.00%
NAPS 1.2268 1.1478 1.0633 1.0630 0.9922 0.8839 75.7251 -49.67%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.25% -98.83% -
  Horiz. % 1.62% 1.52% 1.40% 1.40% 1.31% 1.17% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.5600 1.3900 2.0500 2.9800 2.6700 1.8900 1.7200 -
P/RPS 3.71 3.32 4.27 5.18 2.82 1.94 2.22 8.93%
  YoY % 11.75% -22.25% -17.57% 83.69% 45.36% -12.61% -
  Horiz. % 167.12% 149.55% 192.34% 233.33% 127.03% 87.39% 100.00%
P/EPS 12.32 22.59 18.78 19.95 10.32 7.66 9.00 5.37%
  YoY % -45.46% 20.29% -5.86% 93.31% 34.73% -14.89% -
  Horiz. % 136.89% 251.00% 208.67% 221.67% 114.67% 85.11% 100.00%
EY 8.11 4.43 5.32 5.01 9.69 13.06 11.12 -5.12%
  YoY % 83.07% -16.73% 6.19% -48.30% -25.80% 17.45% -
  Horiz. % 72.93% 39.84% 47.84% 45.05% 87.14% 117.45% 100.00%
DY 3.85 4.32 2.93 4.03 4.49 6.35 6.98 -9.43%
  YoY % -10.88% 47.44% -27.30% -10.24% -29.29% -9.03% -
  Horiz. % 55.16% 61.89% 41.98% 57.74% 64.33% 90.97% 100.00%
P/NAPS 1.27 1.21 1.93 2.80 2.69 2.14 0.02 99.61%
  YoY % 4.96% -37.31% -31.07% 4.09% 25.70% 10,600.00% -
  Horiz. % 6,350.00% 6,050.00% 9,650.00% 14,000.00% 13,450.00% 10,700.00% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 12/04/12 18/04/11 -
Price 1.9000 1.5300 2.0500 2.8400 2.9000 1.9000 1.7800 -
P/RPS 4.52 3.65 4.27 4.94 3.07 1.95 2.30 11.91%
  YoY % 23.84% -14.52% -13.56% 60.91% 57.44% -15.22% -
  Horiz. % 196.52% 158.70% 185.65% 214.78% 133.48% 84.78% 100.00%
P/EPS 15.01 24.86 18.78 19.02 11.21 7.70 9.31 8.28%
  YoY % -39.62% 32.37% -1.26% 69.67% 45.58% -17.29% -
  Horiz. % 161.22% 267.02% 201.72% 204.30% 120.41% 82.71% 100.00%
EY 6.66 4.02 5.32 5.26 8.92 12.99 10.74 -7.65%
  YoY % 65.67% -24.44% 1.14% -41.03% -31.33% 20.95% -
  Horiz. % 62.01% 37.43% 49.53% 48.98% 83.05% 120.95% 100.00%
DY 3.16 3.92 2.93 4.23 4.14 6.32 6.74 -11.85%
  YoY % -19.39% 33.79% -30.73% 2.17% -34.49% -6.23% -
  Horiz. % 46.88% 58.16% 43.47% 62.76% 61.42% 93.77% 100.00%
P/NAPS 1.55 1.33 1.93 2.67 2.92 2.15 0.02 106.35%
  YoY % 16.54% -31.09% -27.72% -8.56% 35.81% 10,650.00% -
  Horiz. % 7,750.00% 6,650.00% 9,650.00% 13,350.00% 14,600.00% 10,750.00% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers