Highlights

[ZHULIAN] YoY 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 -     -5.03%    YoY -     4.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 48,164 55,219 66,157 108,719 111,880 86,223 86,327 -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 10,967 17,223 20,398 35,365 34,586 27,476 31,524 -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 -3,890 -4,673 -3,223 -5,619 -6,191 -5,499 -6,723 -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 7,077 12,550 17,175 29,746 28,395 21,977 24,801 -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 7,077 12,550 17,175 29,746 28,395 21,303 24,929 -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 41,087 42,669 48,982 78,973 83,485 64,246 61,526 -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 6,900 6,900 13,800 13,800 13,806 13,370 10,343 -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 1.34 % 2.57 % 3.51 % 6.52 % 6.98 % 0.06 % 7.61 % -25.11%
  YoY % -47.86% -26.78% -46.17% -6.59% 11,533.33% -99.21% -
  Horiz. % 17.61% 33.77% 46.12% 85.68% 91.72% 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 10.47 12.00 14.38 23.63 24.31 19.35 25.04 -13.51%
  YoY % -12.75% -16.55% -39.15% -2.80% 25.63% -22.72% -
  Horiz. % 41.81% 47.92% 57.43% 94.37% 97.08% 77.28% 100.00%
EPS 1.54 2.73 3.73 6.47 6.17 4.78 7.23 -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 1.50 1.50 3.00 3.00 3.00 3.00 3.00 -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 - 460,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 10.47 12.00 14.38 23.63 24.32 18.74 18.77 -9.26%
  YoY % -12.75% -16.55% -39.15% -2.84% 29.78% -0.16% -
  Horiz. % 55.78% 63.93% 76.61% 125.89% 129.57% 99.84% 100.00%
EPS 1.54 2.73 3.73 6.47 6.17 4.63 5.42 -18.90%
  YoY % -43.59% -26.81% -42.35% 4.86% 33.26% -14.58% -
  Horiz. % 28.41% 50.37% 68.82% 119.37% 113.84% 85.42% 100.00%
DPS 1.50 1.50 3.00 3.00 3.00 2.91 2.25 -6.53%
  YoY % 0.00% -50.00% 0.00% 0.00% 3.09% 29.33% -
  Horiz. % 66.67% 66.67% 133.33% 133.33% 133.33% 129.33% 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 13.28 17.08 20.72 11.30 7.77 8.89 7.99 8.83%
  YoY % -22.25% -17.57% 83.36% 45.43% -12.60% 11.26% -
  Horiz. % 166.21% 213.77% 259.32% 141.43% 97.25% 111.26% 100.00%
P/EPS 90.35 75.14 79.81 41.29 30.63 35.98 27.66 21.79%
  YoY % 20.24% -5.85% 93.29% 34.80% -14.87% 30.08% -
  Horiz. % 326.64% 271.66% 288.54% 149.28% 110.74% 130.08% 100.00%
EY 1.11 1.33 1.25 2.42 3.26 2.78 3.62 -17.87%
  YoY % -16.54% 6.40% -48.35% -25.77% 17.27% -23.20% -
  Horiz. % 30.66% 36.74% 34.53% 66.85% 90.06% 76.80% 100.00%
DY 1.08 0.73 1.01 1.12 1.59 1.74 1.50 -5.32%
  YoY % 47.95% -27.72% -9.82% -29.56% -8.62% 16.00% -
  Horiz. % 72.00% 48.67% 67.33% 74.67% 106.00% 116.00% 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 14.61 17.08 19.75 12.27 7.82 9.20 9.15 8.10%
  YoY % -14.46% -13.52% 60.96% 56.91% -15.00% 0.55% -
  Horiz. % 159.67% 186.67% 215.85% 134.10% 85.46% 100.55% 100.00%
P/EPS 99.45 75.14 76.06 44.85 30.79 37.24 31.67 20.99%
  YoY % 32.35% -1.21% 69.59% 45.66% -17.32% 17.59% -
  Horiz. % 314.02% 237.26% 240.16% 141.62% 97.22% 117.59% 100.00%
EY 1.01 1.33 1.31 2.23 3.25 2.69 3.16 -17.30%
  YoY % -24.06% 1.53% -41.26% -31.38% 20.82% -14.87% -
  Horiz. % 31.96% 42.09% 41.46% 70.57% 102.85% 85.13% 100.00%
DY 0.98 0.73 1.06 1.03 1.58 1.69 1.31 -4.72%
  YoY % 34.25% -31.13% 2.91% -34.81% -6.51% 29.01% -
  Horiz. % 74.81% 55.73% 80.92% 78.63% 120.61% 129.01% 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.
 


 

453  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 
Partners & Brokers