Highlights

[ZHULIAN] YoY Cumulative 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 -     -85.81%    YoY -     -42.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 48,379 48,164 55,219 66,157 108,719 111,880 86,223 -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 18,840 10,967 17,223 20,398 35,365 34,586 27,476 -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 -4,282 -3,890 -4,673 -3,223 -5,619 -6,191 -5,499 -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 14,558 7,077 12,550 17,175 29,746 28,395 21,977 -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 14,558 7,077 12,550 17,175 29,746 28,395 21,303 -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 33,821 41,087 42,669 48,982 78,973 83,485 64,246 -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 6,900 6,900 6,900 13,800 13,800 13,806 13,370 -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 2.58 % 1.34 % 2.57 % 3.51 % 6.52 % 6.98 % 0.06 % 87.07%
  YoY % 92.54% -47.86% -26.78% -46.17% -6.59% 11,533.33% -
  Horiz. % 4,300.00% 2,233.33% 4,283.33% 5,850.00% 10,866.67% 11,633.33% 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 10.52 10.47 12.00 14.38 23.63 24.31 19.35 -9.65%
  YoY % 0.48% -12.75% -16.55% -39.15% -2.80% 25.63% -
  Horiz. % 54.37% 54.11% 62.02% 74.32% 122.12% 125.63% 100.00%
EPS 3.16 1.54 2.73 3.73 6.47 6.17 4.78 -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 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -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 10.52 10.47 12.00 14.38 23.63 24.32 18.74 -9.17%
  YoY % 0.48% -12.75% -16.55% -39.15% -2.84% 29.78% -
  Horiz. % 56.14% 55.87% 64.03% 76.73% 126.09% 129.78% 100.00%
EPS 3.16 1.54 2.73 3.73 6.47 6.17 4.63 -6.16%
  YoY % 105.19% -43.59% -26.81% -42.35% 4.86% 33.26% -
  Horiz. % 68.25% 33.26% 58.96% 80.56% 139.74% 133.26% 100.00%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 2.91 -10.45%
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 3.09% -
  Horiz. % 51.55% 51.55% 51.55% 103.09% 103.09% 103.09% 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 14.83 13.28 17.08 20.72 11.30 7.77 8.89 8.89%
  YoY % 11.67% -22.25% -17.57% 83.36% 45.43% -12.60% -
  Horiz. % 166.82% 149.38% 192.13% 233.07% 127.11% 87.40% 100.00%
P/EPS 49.29 90.35 75.14 79.81 41.29 30.63 35.98 5.38%
  YoY % -45.45% 20.24% -5.85% 93.29% 34.80% -14.87% -
  Horiz. % 136.99% 251.11% 208.84% 221.82% 114.76% 85.13% 100.00%
EY 2.03 1.11 1.33 1.25 2.42 3.26 2.78 -5.10%
  YoY % 82.88% -16.54% 6.40% -48.35% -25.77% 17.27% -
  Horiz. % 73.02% 39.93% 47.84% 44.96% 87.05% 117.27% 100.00%
DY 0.96 1.08 0.73 1.01 1.12 1.59 1.74 -9.43%
  YoY % -11.11% 47.95% -27.72% -9.82% -29.56% -8.62% -
  Horiz. % 55.17% 62.07% 41.95% 58.05% 64.37% 91.38% 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 18.07 14.61 17.08 19.75 12.27 7.82 9.20 11.90%
  YoY % 23.68% -14.46% -13.52% 60.96% 56.91% -15.00% -
  Horiz. % 196.41% 158.80% 185.65% 214.67% 133.37% 85.00% 100.00%
P/EPS 60.04 99.45 75.14 76.06 44.85 30.79 37.24 8.28%
  YoY % -39.63% 32.35% -1.21% 69.59% 45.66% -17.32% -
  Horiz. % 161.22% 267.05% 201.77% 204.24% 120.44% 82.68% 100.00%
EY 1.67 1.01 1.33 1.31 2.23 3.25 2.69 -7.63%
  YoY % 65.35% -24.06% 1.53% -41.26% -31.38% 20.82% -
  Horiz. % 62.08% 37.55% 49.44% 48.70% 82.90% 120.82% 100.00%
DY 0.79 0.98 0.73 1.06 1.03 1.58 1.69 -11.89%
  YoY % -19.39% 34.25% -31.13% 2.91% -34.81% -6.51% -
  Horiz. % 46.75% 57.99% 43.20% 62.72% 60.95% 93.49% 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.
 


 

218  348  568  1125 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.315+0.03 
 DRBHCOM 2.60-0.35 
 EKOVEST 0.83-0.015 
 HSI-H6P 0.23-0.035 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 VSOLAR 0.13-0.005 
 IWCITY 0.94-0.01 
 HSI-C7E 0.15+0.015 
 HSI-H6Q 0.51-0.05 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers