Highlights

[ZHULIAN] YoY Cumulative Quarter Result on 2014-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 21-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 30-Nov-2014  [#4]
Profit Trend QoQ -     31.55%    YoY -     -61.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 205,686 191,301 225,910 243,686 417,056 450,425 357,542 -8.80%
  YoY % 7.52% -15.32% -7.29% -41.57% -7.41% 25.98% -
  Horiz. % 57.53% 53.50% 63.18% 68.16% 116.65% 125.98% 100.00%
PBT 67,204 56,246 70,715 57,909 145,333 141,323 115,072 -8.57%
  YoY % 19.48% -20.46% 22.11% -60.15% 2.84% 22.81% -
  Horiz. % 58.40% 48.88% 61.45% 50.32% 126.30% 122.81% 100.00%
Tax -14,392 -14,648 -17,671 -10,795 -24,323 -24,233 -19,752 -5.14%
  YoY % 1.75% 17.11% -63.70% 55.62% -0.37% -22.69% -
  Horiz. % 72.86% 74.16% 89.46% 54.65% 123.14% 122.69% 100.00%
NP 52,812 41,598 53,044 47,114 121,010 117,090 95,320 -9.36%
  YoY % 26.96% -21.58% 12.59% -61.07% 3.35% 22.84% -
  Horiz. % 55.40% 43.64% 55.65% 49.43% 126.95% 122.84% 100.00%
NP to SH 52,812 41,598 75,752 47,117 121,010 117,093 95,320 -9.36%
  YoY % 26.96% -45.09% 60.77% -61.06% 3.35% 22.84% -
  Horiz. % 55.40% 43.64% 79.47% 49.43% 126.95% 122.84% 100.00%
Tax Rate 21.42 % 26.04 % 24.99 % 18.64 % 16.74 % 17.15 % 17.16 % 3.76%
  YoY % -17.74% 4.20% 34.07% 11.35% -2.39% -0.06% -
  Horiz. % 124.83% 151.75% 145.63% 108.62% 97.55% 99.94% 100.00%
Total Cost 152,874 149,703 172,866 196,572 296,046 333,335 262,222 -8.59%
  YoY % 2.12% -13.40% -12.06% -33.60% -11.19% 27.12% -
  Horiz. % 58.30% 57.09% 65.92% 74.96% 112.90% 127.12% 100.00%
Net Worth 580,565 553,932 529,092 483,230 504,159 451,769 392,366 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.60% 15.14% -
  Horiz. % 147.97% 141.18% 134.85% 123.16% 128.49% 115.14% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 34,500 27,600 27,600 46,000 73,600 71,286 55,204 -7.53%
  YoY % 25.00% 0.00% -40.00% -37.50% 3.25% 29.13% -
  Horiz. % 62.49% 50.00% 50.00% 83.33% 133.32% 129.13% 100.00%
Div Payout % 65.33 % 66.35 % 36.43 % 97.63 % 60.82 % 60.88 % 57.92 % 2.02%
  YoY % -1.54% 82.13% -62.69% 60.52% -0.10% 5.11% -
  Horiz. % 112.79% 114.55% 62.90% 168.56% 105.01% 105.11% 100.00%
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 580,565 553,932 529,092 483,230 504,159 451,769 392,366 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.60% 15.14% -
  Horiz. % 147.97% 141.18% 134.85% 123.16% 128.49% 115.14% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,038 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 25.68 % 21.74 % 23.48 % 19.33 % 29.02 % 26.00 % 26.66 % -0.62%
  YoY % 18.12% -7.41% 21.47% -33.39% 11.62% -2.48% -
  Horiz. % 96.32% 81.55% 88.07% 72.51% 108.85% 97.52% 100.00%
ROE 9.10 % 7.51 % 14.32 % 9.75 % 24.00 % 25.92 % 24.29 % -15.08%
  YoY % 21.17% -47.56% 46.87% -59.38% -7.41% 6.71% -
  Horiz. % 37.46% 30.92% 58.95% 40.14% 98.81% 106.71% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 44.71 41.59 49.11 52.98 90.66 97.94 77.72 -8.80%
  YoY % 7.50% -15.31% -7.30% -41.56% -7.43% 26.02% -
  Horiz. % 57.53% 53.51% 63.19% 68.17% 116.65% 126.02% 100.00%
EPS 11.48 9.04 11.53 10.24 26.31 25.46 20.72 -9.36%
  YoY % 26.99% -21.60% 12.60% -61.08% 3.34% 22.88% -
  Horiz. % 55.41% 43.63% 55.65% 49.42% 126.98% 122.88% 100.00%
DPS 7.50 6.00 6.00 10.00 16.00 15.50 12.00 -7.53%
  YoY % 25.00% 0.00% -40.00% -37.50% 3.23% 29.17% -
  Horiz. % 62.50% 50.00% 50.00% 83.33% 133.33% 129.17% 100.00%
NAPS 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 0.8529 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.17% -
  Horiz. % 147.98% 141.19% 134.86% 123.17% 128.50% 115.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 44.71 41.59 49.11 52.98 90.66 97.94 77.73 -8.80%
  YoY % 7.50% -15.31% -7.30% -41.56% -7.43% 26.00% -
  Horiz. % 57.52% 53.51% 63.18% 68.16% 116.63% 126.00% 100.00%
EPS 11.48 9.04 11.53 10.24 26.31 25.46 20.72 -9.36%
  YoY % 26.99% -21.60% 12.60% -61.08% 3.34% 22.88% -
  Horiz. % 55.41% 43.63% 55.65% 49.42% 126.98% 122.88% 100.00%
DPS 7.50 6.00 6.00 10.00 16.00 15.50 12.00 -7.53%
  YoY % 25.00% 0.00% -40.00% -37.50% 3.23% 29.17% -
  Horiz. % 62.50% 50.00% 50.00% 83.33% 133.33% 129.17% 100.00%
NAPS 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 0.8530 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.16% -
  Horiz. % 147.96% 141.17% 134.84% 123.15% 128.49% 115.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.8000 1.3000 1.5100 2.1300 4.8800 2.6000 1.7200 -
P/RPS 4.03 3.13 3.07 4.02 5.38 2.65 2.21 10.52%
  YoY % 28.75% 1.95% -23.63% -25.28% 103.02% 19.91% -
  Horiz. % 182.35% 141.63% 138.91% 181.90% 243.44% 119.91% 100.00%
P/EPS 15.68 14.38 9.17 20.80 18.55 10.21 8.30 11.17%
  YoY % 9.04% 56.82% -55.91% 12.13% 81.68% 23.01% -
  Horiz. % 188.92% 173.25% 110.48% 250.60% 223.49% 123.01% 100.00%
EY 6.38 6.96 10.91 4.81 5.39 9.79 12.05 -10.05%
  YoY % -8.33% -36.21% 126.82% -10.76% -44.94% -18.76% -
  Horiz. % 52.95% 57.76% 90.54% 39.92% 44.73% 81.24% 100.00%
DY 4.17 4.62 3.97 4.69 3.28 5.96 6.98 -8.22%
  YoY % -9.74% 16.37% -15.35% 42.99% -44.97% -14.61% -
  Horiz. % 59.74% 66.19% 56.88% 67.19% 46.99% 85.39% 100.00%
P/NAPS 1.43 1.08 1.31 2.03 4.45 2.65 2.02 -5.59%
  YoY % 32.41% -17.56% -35.47% -54.38% 67.92% 31.19% -
  Horiz. % 70.79% 53.47% 64.85% 100.50% 220.30% 131.19% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 24/01/18 25/01/17 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 -
Price 2.0900 1.2400 1.4600 2.2700 3.4300 2.8200 1.8900 -
P/RPS 4.67 2.98 2.97 4.29 3.78 2.88 2.43 11.49%
  YoY % 56.71% 0.34% -30.77% 13.49% 31.25% 18.52% -
  Horiz. % 192.18% 122.63% 122.22% 176.54% 155.56% 118.52% 100.00%
P/EPS 18.20 13.71 8.87 22.16 13.04 11.08 9.12 12.19%
  YoY % 32.75% 54.57% -59.97% 69.94% 17.69% 21.49% -
  Horiz. % 199.56% 150.33% 97.26% 242.98% 142.98% 121.49% 100.00%
EY 5.49 7.29 11.28 4.51 7.67 9.03 10.96 -10.87%
  YoY % -24.69% -35.37% 150.11% -41.20% -15.06% -17.61% -
  Horiz. % 50.09% 66.51% 102.92% 41.15% 69.98% 82.39% 100.00%
DY 3.59 4.84 4.11 4.41 4.66 5.50 6.35 -9.06%
  YoY % -25.83% 17.76% -6.80% -5.36% -15.27% -13.39% -
  Horiz. % 56.54% 76.22% 64.72% 69.45% 73.39% 86.61% 100.00%
P/NAPS 1.66 1.03 1.27 2.16 3.13 2.87 2.22 -4.73%
  YoY % 61.17% -18.90% -41.20% -30.99% 9.06% 29.28% -
  Horiz. % 74.77% 46.40% 57.21% 97.30% 140.99% 129.28% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

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. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers