Highlights

[ZHULIAN] YoY Annualized Quarter Result on 2012-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 30-Nov-2012  [#4]
Profit Trend QoQ -     2.39%    YoY -     22.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 225,910 243,686 417,056 450,425 357,542 322,611 315,275 -5.40%
  YoY % -7.29% -41.57% -7.41% 25.98% 10.83% 2.33% -
  Horiz. % 71.65% 77.29% 132.28% 142.87% 113.41% 102.33% 100.00%
PBT 70,715 57,909 145,333 141,323 115,072 105,897 102,704 -6.03%
  YoY % 22.11% -60.15% 2.84% 22.81% 8.66% 3.11% -
  Horiz. % 68.85% 56.38% 141.51% 137.60% 112.04% 103.11% 100.00%
Tax -17,671 -10,795 -24,323 -24,233 -19,752 -19,225 -20,647 -2.56%
  YoY % -63.70% 55.62% -0.37% -22.69% -2.74% 6.89% -
  Horiz. % 85.59% 52.28% 117.80% 117.37% 95.67% 93.11% 100.00%
NP 53,044 47,114 121,010 117,090 95,320 86,672 82,057 -7.01%
  YoY % 12.59% -61.07% 3.35% 22.84% 9.98% 5.62% -
  Horiz. % 64.64% 57.42% 147.47% 142.69% 116.16% 105.62% 100.00%
NP to SH 75,752 47,117 121,010 117,093 95,320 87,065 82,005 -1.31%
  YoY % 60.77% -61.06% 3.35% 22.84% 9.48% 6.17% -
  Horiz. % 92.37% 57.46% 147.56% 142.79% 116.24% 106.17% 100.00%
Tax Rate 24.99 % 18.64 % 16.74 % 17.15 % 17.16 % 18.15 % 20.10 % 3.69%
  YoY % 34.07% 11.35% -2.39% -0.06% -5.45% -9.70% -
  Horiz. % 124.33% 92.74% 83.28% 85.32% 85.37% 90.30% 100.00%
Total Cost 172,866 196,572 296,046 333,335 262,222 235,939 233,218 -4.87%
  YoY % -12.06% -33.60% -11.19% 27.12% 11.14% 1.17% -
  Horiz. % 74.12% 84.29% 126.94% 142.93% 112.44% 101.17% 100.00%
Net Worth 529,092 483,230 504,159 451,769 392,366 351,939 320,119 8.73%
  YoY % 9.49% -4.15% 11.60% 15.14% 11.49% 9.94% -
  Horiz. % 165.28% 150.95% 157.49% 141.13% 122.57% 109.94% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 27,600 46,000 73,600 71,286 55,204 55,191 48,299 -8.90%
  YoY % -40.00% -37.50% 3.25% 29.13% 0.02% 14.27% -
  Horiz. % 57.14% 95.24% 152.38% 147.59% 114.30% 114.27% 100.00%
Div Payout % 36.43 % 97.63 % 60.82 % 60.88 % 57.92 % 63.39 % 58.90 % -7.69%
  YoY % -62.69% 60.52% -0.10% 5.11% -8.63% 7.62% -
  Horiz. % 61.85% 165.76% 103.26% 103.36% 98.34% 107.62% 100.00%
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 529,092 483,230 504,159 451,769 392,366 351,939 320,119 8.73%
  YoY % 9.49% -4.15% 11.60% 15.14% 11.49% 9.94% -
  Horiz. % 165.28% 150.95% 157.49% 141.13% 122.57% 109.94% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,038 459,931 344,993 4.91%
  YoY % 0.00% 0.00% 0.00% -0.01% 0.02% 33.32% -
  Horiz. % 133.34% 133.34% 133.34% 133.34% 133.35% 133.32% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 23.48 % 19.33 % 29.02 % 26.00 % 26.66 % 26.87 % 26.03 % -1.70%
  YoY % 21.47% -33.39% 11.62% -2.48% -0.78% 3.23% -
  Horiz. % 90.20% 74.26% 111.49% 99.88% 102.42% 103.23% 100.00%
ROE 14.32 % 9.75 % 24.00 % 25.92 % 24.29 % 24.74 % 25.62 % -9.24%
  YoY % 46.87% -59.38% -7.41% 6.71% -1.82% -3.43% -
  Horiz. % 55.89% 38.06% 93.68% 101.17% 94.81% 96.57% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 49.11 52.98 90.66 97.94 77.72 70.14 91.39 -9.83%
  YoY % -7.30% -41.56% -7.43% 26.02% 10.81% -23.25% -
  Horiz. % 53.74% 57.97% 99.20% 107.17% 85.04% 76.75% 100.00%
EPS 11.53 10.24 26.31 25.46 20.72 18.93 23.77 -11.35%
  YoY % 12.60% -61.08% 3.34% 22.88% 9.46% -20.36% -
  Horiz. % 48.51% 43.08% 110.69% 107.11% 87.17% 79.64% 100.00%
DPS 6.00 10.00 16.00 15.50 12.00 12.00 14.00 -13.16%
  YoY % -40.00% -37.50% 3.23% 29.17% 0.00% -14.29% -
  Horiz. % 42.86% 71.43% 114.29% 110.71% 85.71% 85.71% 100.00%
NAPS 1.1502 1.0505 1.0960 0.9823 0.8529 0.7652 0.9279 3.64%
  YoY % 9.49% -4.15% 11.57% 15.17% 11.46% -17.53% -
  Horiz. % 123.96% 113.21% 118.12% 105.86% 91.92% 82.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 49.11 52.98 90.66 97.94 77.73 70.13 68.54 -5.40%
  YoY % -7.30% -41.56% -7.43% 26.00% 10.84% 2.32% -
  Horiz. % 71.65% 77.30% 132.27% 142.89% 113.41% 102.32% 100.00%
EPS 11.53 10.24 26.31 25.46 20.72 18.93 17.83 -7.00%
  YoY % 12.60% -61.08% 3.34% 22.88% 9.46% 6.17% -
  Horiz. % 64.67% 57.43% 147.56% 142.79% 116.21% 106.17% 100.00%
DPS 6.00 10.00 16.00 15.50 12.00 12.00 10.50 -8.90%
  YoY % -40.00% -37.50% 3.23% 29.17% 0.00% 14.29% -
  Horiz. % 57.14% 95.24% 152.38% 147.62% 114.29% 114.29% 100.00%
NAPS 1.1502 1.0505 1.0960 0.9823 0.8530 0.7651 0.6959 8.73%
  YoY % 9.49% -4.15% 11.57% 15.16% 11.49% 9.94% -
  Horiz. % 165.28% 150.96% 157.49% 141.16% 122.58% 109.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.5100 2.1300 4.8800 2.6000 1.7200 1.7300 1.5300 -
P/RPS 3.07 4.02 5.38 2.65 2.21 2.47 1.67 10.68%
  YoY % -23.63% -25.28% 103.02% 19.91% -10.53% 47.90% -
  Horiz. % 183.83% 240.72% 322.16% 158.68% 132.34% 147.90% 100.00%
P/EPS 9.17 20.80 18.55 10.21 8.30 9.14 6.44 6.06%
  YoY % -55.91% 12.13% 81.68% 23.01% -9.19% 41.93% -
  Horiz. % 142.39% 322.98% 288.04% 158.54% 128.88% 141.93% 100.00%
EY 10.91 4.81 5.39 9.79 12.05 10.94 15.54 -5.72%
  YoY % 126.82% -10.76% -44.94% -18.76% 10.15% -29.60% -
  Horiz. % 70.21% 30.95% 34.68% 63.00% 77.54% 70.40% 100.00%
DY 3.97 4.69 3.28 5.96 6.98 6.94 9.15 -12.99%
  YoY % -15.35% 42.99% -44.97% -14.61% 0.58% -24.15% -
  Horiz. % 43.39% 51.26% 35.85% 65.14% 76.28% 75.85% 100.00%
P/NAPS 1.31 2.03 4.45 2.65 2.02 2.26 1.65 -3.77%
  YoY % -35.47% -54.38% 67.92% 31.19% -10.62% 36.97% -
  Horiz. % 79.39% 123.03% 269.70% 160.61% 122.42% 136.97% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 26/01/11 20/01/10 -
Price 1.4600 2.2700 3.4300 2.8200 1.8900 1.7400 1.8100 -
P/RPS 2.97 4.29 3.78 2.88 2.43 2.48 1.98 6.99%
  YoY % -30.77% 13.49% 31.25% 18.52% -2.02% 25.25% -
  Horiz. % 150.00% 216.67% 190.91% 145.45% 122.73% 125.25% 100.00%
P/EPS 8.87 22.16 13.04 11.08 9.12 9.19 7.61 2.59%
  YoY % -59.97% 69.94% 17.69% 21.49% -0.76% 20.76% -
  Horiz. % 116.56% 291.20% 171.35% 145.60% 119.84% 120.76% 100.00%
EY 11.28 4.51 7.67 9.03 10.96 10.88 13.13 -2.50%
  YoY % 150.11% -41.20% -15.06% -17.61% 0.74% -17.14% -
  Horiz. % 85.91% 34.35% 58.42% 68.77% 83.47% 82.86% 100.00%
DY 4.11 4.41 4.66 5.50 6.35 6.90 7.73 -9.99%
  YoY % -6.80% -5.36% -15.27% -13.39% -7.97% -10.74% -
  Horiz. % 53.17% 57.05% 60.28% 71.15% 82.15% 89.26% 100.00%
P/NAPS 1.27 2.16 3.13 2.87 2.22 2.27 1.95 -6.89%
  YoY % -41.20% -30.99% 9.06% 29.28% -2.20% 16.41% -
  Horiz. % 65.13% 110.77% 160.51% 147.18% 113.85% 116.41% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers