Highlights

[ZHULIAN] YoY Quarter Result on 2015-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 15-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 28-Feb-2015  [#1]
Profit Trend QoQ -     11.06%    YoY -     -26.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 43,336 48,379 48,164 55,219 66,157 108,719 111,880 -14.62%
  YoY % -10.42% 0.45% -12.78% -16.53% -39.15% -2.83% -
  Horiz. % 38.73% 43.24% 43.05% 49.36% 59.13% 97.17% 100.00%
PBT 11,399 18,840 10,967 17,223 20,398 35,365 34,586 -16.88%
  YoY % -39.50% 71.79% -36.32% -15.57% -42.32% 2.25% -
  Horiz. % 32.96% 54.47% 31.71% 49.80% 58.98% 102.25% 100.00%
Tax -2,381 -4,282 -3,890 -4,673 -3,223 -5,619 -6,191 -14.72%
  YoY % 44.40% -10.08% 16.76% -44.99% 42.64% 9.24% -
  Horiz. % 38.46% 69.16% 62.83% 75.48% 52.06% 90.76% 100.00%
NP 9,018 14,558 7,077 12,550 17,175 29,746 28,395 -17.39%
  YoY % -38.05% 105.71% -43.61% -26.93% -42.26% 4.76% -
  Horiz. % 31.76% 51.27% 24.92% 44.20% 60.49% 104.76% 100.00%
NP to SH 9,018 14,558 7,077 12,550 17,175 29,746 28,395 -17.39%
  YoY % -38.05% 105.71% -43.61% -26.93% -42.26% 4.76% -
  Horiz. % 31.76% 51.27% 24.92% 44.20% 60.49% 104.76% 100.00%
Tax Rate 20.89 % 22.73 % 35.47 % 27.13 % 15.80 % 15.89 % 17.90 % 2.61%
  YoY % -8.10% -35.92% 30.74% 71.71% -0.57% -11.23% -
  Horiz. % 116.70% 126.98% 198.16% 151.56% 88.27% 88.77% 100.00%
Total Cost 34,318 33,821 41,087 42,669 48,982 78,973 83,485 -13.77%
  YoY % 1.47% -17.68% -3.71% -12.89% -37.98% -5.40% -
  Horiz. % 41.11% 40.51% 49.21% 51.11% 58.67% 94.60% 100.00%
Net Worth 576,839 564,327 527,987 489,118 488,979 456,412 406,596 6.00%
  YoY % 2.22% 6.88% 7.95% 0.03% 7.14% 12.25% -
  Horiz. % 141.87% 138.79% 129.86% 120.30% 120.26% 112.25% 100.00%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 9,200 6,900 6,900 6,900 13,800 13,800 13,806 -6.54%
  YoY % 33.33% 0.00% 0.00% -50.00% 0.00% -0.05% -
  Horiz. % 66.64% 49.98% 49.98% 49.98% 99.95% 99.95% 100.00%
Div Payout % 102.02 % 47.40 % 97.50 % 54.98 % 80.35 % 46.39 % 48.62 % 13.14%
  YoY % 115.23% -51.38% 77.34% -31.57% 73.21% -4.59% -
  Horiz. % 209.83% 97.49% 200.53% 113.08% 165.26% 95.41% 100.00%
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 576,839 564,327 527,987 489,118 488,979 456,412 406,596 6.00%
  YoY % 2.22% 6.88% 7.95% 0.03% 7.14% 12.25% -
  Horiz. % 141.87% 138.79% 129.86% 120.30% 120.26% 112.25% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,210 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.95% 100.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 20.81 % 30.09 % 14.69 % 22.73 % 25.96 % 27.36 % 25.38 % -3.25%
  YoY % -30.84% 104.83% -35.37% -12.44% -5.12% 7.80% -
  Horiz. % 81.99% 118.56% 57.88% 89.56% 102.29% 107.80% 100.00%
ROE 1.56 % 2.58 % 1.34 % 2.57 % 3.51 % 6.52 % 6.98 % -22.09%
  YoY % -39.53% 92.54% -47.86% -26.78% -46.17% -6.59% -
  Horiz. % 22.35% 36.96% 19.20% 36.82% 50.29% 93.41% 100.00%
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 9.42 10.52 10.47 12.00 14.38 23.63 24.31 -14.61%
  YoY % -10.46% 0.48% -12.75% -16.55% -39.15% -2.80% -
  Horiz. % 38.75% 43.27% 43.07% 49.36% 59.15% 97.20% 100.00%
EPS 1.96 3.16 1.54 2.73 3.73 6.47 6.17 -17.39%
  YoY % -37.97% 105.19% -43.59% -26.81% -42.35% 4.86% -
  Horiz. % 31.77% 51.22% 24.96% 44.25% 60.45% 104.86% 100.00%
DPS 2.00 1.50 1.50 1.50 3.00 3.00 3.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.2540 1.2268 1.1478 1.0633 1.0630 0.9922 0.8835 6.01%
  YoY % 2.22% 6.88% 7.95% 0.03% 7.14% 12.30% -
  Horiz. % 141.94% 138.86% 129.92% 120.35% 120.32% 112.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 9.42 10.52 10.47 12.00 14.38 23.63 24.32 -14.62%
  YoY % -10.46% 0.48% -12.75% -16.55% -39.15% -2.84% -
  Horiz. % 38.73% 43.26% 43.05% 49.34% 59.13% 97.16% 100.00%
EPS 1.96 3.16 1.54 2.73 3.73 6.47 6.17 -17.39%
  YoY % -37.97% 105.19% -43.59% -26.81% -42.35% 4.86% -
  Horiz. % 31.77% 51.22% 24.96% 44.25% 60.45% 104.86% 100.00%
DPS 2.00 1.50 1.50 1.50 3.00 3.00 3.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.2540 1.2268 1.1478 1.0633 1.0630 0.9922 0.8839 6.00%
  YoY % 2.22% 6.88% 7.95% 0.03% 7.14% 12.25% -
  Horiz. % 141.87% 138.79% 129.86% 120.30% 120.26% 112.25% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.6500 1.5600 1.3900 2.0500 2.9800 2.6700 1.8900 -
P/RPS 17.51 14.83 13.28 17.08 20.72 11.30 7.77 14.49%
  YoY % 18.07% 11.67% -22.25% -17.57% 83.36% 45.43% -
  Horiz. % 225.35% 190.86% 170.91% 219.82% 266.67% 145.43% 100.00%
P/EPS 84.17 49.29 90.35 75.14 79.81 41.29 30.63 18.34%
  YoY % 70.76% -45.45% 20.24% -5.85% 93.29% 34.80% -
  Horiz. % 274.80% 160.92% 294.97% 245.32% 260.56% 134.80% 100.00%
EY 1.19 2.03 1.11 1.33 1.25 2.42 3.26 -15.45%
  YoY % -41.38% 82.88% -16.54% 6.40% -48.35% -25.77% -
  Horiz. % 36.50% 62.27% 34.05% 40.80% 38.34% 74.23% 100.00%
DY 1.21 0.96 1.08 0.73 1.01 1.12 1.59 -4.45%
  YoY % 26.04% -11.11% 47.95% -27.72% -9.82% -29.56% -
  Horiz. % 76.10% 60.38% 67.92% 45.91% 63.52% 70.44% 100.00%
P/NAPS 1.32 1.27 1.21 1.93 2.80 2.69 2.14 -7.73%
  YoY % 3.94% 4.96% -37.31% -31.07% 4.09% 25.70% -
  Horiz. % 61.68% 59.35% 56.54% 90.19% 130.84% 125.70% 100.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 12/04/12 -
Price 1.4700 1.9000 1.5300 2.0500 2.8400 2.9000 1.9000 -
P/RPS 15.60 18.07 14.61 17.08 19.75 12.27 7.82 12.19%
  YoY % -13.67% 23.68% -14.46% -13.52% 60.96% 56.91% -
  Horiz. % 199.49% 231.07% 186.83% 218.41% 252.56% 156.91% 100.00%
P/EPS 74.98 60.04 99.45 75.14 76.06 44.85 30.79 15.98%
  YoY % 24.88% -39.63% 32.35% -1.21% 69.59% 45.66% -
  Horiz. % 243.52% 195.00% 322.99% 244.04% 247.03% 145.66% 100.00%
EY 1.33 1.67 1.01 1.33 1.31 2.23 3.25 -13.83%
  YoY % -20.36% 65.35% -24.06% 1.53% -41.26% -31.38% -
  Horiz. % 40.92% 51.38% 31.08% 40.92% 40.31% 68.62% 100.00%
DY 1.36 0.79 0.98 0.73 1.06 1.03 1.58 -2.47%
  YoY % 72.15% -19.39% 34.25% -31.13% 2.91% -34.81% -
  Horiz. % 86.08% 50.00% 62.03% 46.20% 67.09% 65.19% 100.00%
P/NAPS 1.17 1.55 1.33 1.93 2.67 2.92 2.15 -9.64%
  YoY % -24.52% 16.54% -31.09% -27.72% -8.56% 35.81% -
  Horiz. % 54.42% 72.09% 61.86% 89.77% 124.19% 135.81% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers