Highlights

[ZHULIAN] YoY Quarter Result on 2011-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 19-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 30-Nov-2011  [#4]
Profit Trend QoQ -     18.39%    YoY -     18.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 54,711 77,973 117,181 86,837 84,896 87,210 81,788 -6.48%
  YoY % -29.83% -33.46% 34.94% 2.29% -2.65% 6.63% -
  Horiz. % 66.89% 95.34% 143.27% 106.17% 103.80% 106.63% 100.00%
PBT 12,962 18,817 37,476 34,950 29,822 31,151 25,655 -10.75%
  YoY % -31.12% -49.79% 7.23% 17.20% -4.27% 21.42% -
  Horiz. % 50.52% 73.35% 146.08% 136.23% 116.24% 121.42% 100.00%
Tax -1,665 -5,082 -6,156 -6,156 -5,580 -6,450 -6,553 -20.41%
  YoY % 67.24% 17.45% 0.00% -10.32% 13.49% 1.57% -
  Horiz. % 25.41% 77.55% 93.94% 93.94% 85.15% 98.43% 100.00%
NP 11,297 13,735 31,320 28,794 24,242 24,701 19,102 -8.38%
  YoY % -17.75% -56.15% 8.77% 18.78% -1.86% 29.31% -
  Horiz. % 59.14% 71.90% 163.96% 150.74% 126.91% 129.31% 100.00%
NP to SH 11,300 13,735 31,323 28,794 24,289 24,670 19,102 -8.37%
  YoY % -17.73% -56.15% 8.78% 18.55% -1.54% 29.15% -
  Horiz. % 59.16% 71.90% 163.98% 150.74% 127.15% 129.15% 100.00%
Tax Rate 12.85 % 27.01 % 16.43 % 17.61 % 18.71 % 20.71 % 25.54 % -10.81%
  YoY % -52.43% 64.39% -6.70% -5.88% -9.66% -18.91% -
  Horiz. % 50.31% 105.76% 64.33% 68.95% 73.26% 81.09% 100.00%
Total Cost 43,414 64,238 85,861 58,043 60,654 62,509 62,686 -5.94%
  YoY % -32.42% -25.18% 47.93% -4.30% -2.97% -0.28% -
  Horiz. % 69.26% 102.48% 136.97% 92.59% 96.76% 99.72% 100.00%
Net Worth 483,230 504,159 451,814 392,306 352,006 320,157 279,323 9.56%
  YoY % -4.15% 11.59% 15.17% 11.45% 9.95% 14.62% -
  Horiz. % 173.00% 180.49% 161.75% 140.45% 126.02% 114.62% 100.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 9,200 32,200 29,897 13,799 13,800 17,251 10,344 -1.93%
  YoY % -71.43% 7.70% 116.66% -0.01% -20.00% 66.78% -
  Horiz. % 88.94% 311.29% 289.03% 133.40% 133.42% 166.78% 100.00%
Div Payout % 81.42 % 234.44 % 95.45 % 47.92 % 56.82 % 69.93 % 54.15 % 7.03%
  YoY % -65.27% 145.62% 99.19% -15.66% -18.75% 29.14% -
  Horiz. % 150.36% 432.95% 176.27% 88.49% 104.93% 129.14% 100.00%
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 483,230 504,159 451,814 392,306 352,006 320,157 279,323 9.56%
  YoY % -4.15% 11.59% 15.17% 11.45% 9.95% 14.62% -
  Horiz. % 173.00% 180.49% 161.75% 140.45% 126.02% 114.62% 100.00%
NOSH 460,000 460,000 460,000 459,968 460,018 345,034 344,801 4.92%
  YoY % 0.00% 0.00% 0.01% -0.01% 33.33% 0.07% -
  Horiz. % 133.41% 133.41% 133.41% 133.40% 133.42% 100.07% 100.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 20.65 % 17.62 % 26.73 % 33.16 % 28.55 % 28.32 % 23.36 % -2.03%
  YoY % 17.20% -34.08% -19.39% 16.15% 0.81% 21.23% -
  Horiz. % 88.40% 75.43% 114.43% 141.95% 122.22% 121.23% 100.00%
ROE 2.34 % 2.72 % 6.93 % 7.34 % 6.90 % 7.71 % 6.84 % -16.36%
  YoY % -13.97% -60.75% -5.59% 6.38% -10.51% 12.72% -
  Horiz. % 34.21% 39.77% 101.32% 107.31% 100.88% 112.72% 100.00%
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 11.89 16.95 25.48 18.88 18.45 25.28 23.72 -10.87%
  YoY % -29.85% -33.48% 34.96% 2.33% -27.02% 6.58% -
  Horiz. % 50.13% 71.46% 107.42% 79.60% 77.78% 106.58% 100.00%
EPS 2.46 2.99 6.81 6.26 5.28 7.15 5.54 -12.65%
  YoY % -17.73% -56.09% 8.79% 18.56% -26.15% 29.06% -
  Horiz. % 44.40% 53.97% 122.92% 113.00% 95.31% 129.06% 100.00%
DPS 2.00 7.00 6.50 3.00 3.00 5.00 3.00 -6.53%
  YoY % -71.43% 7.69% 116.67% 0.00% -40.00% 66.67% -
  Horiz. % 66.67% 233.33% 216.67% 100.00% 100.00% 166.67% 100.00%
NAPS 1.0505 1.0960 0.9823 0.8529 0.7652 0.9279 0.8101 4.42%
  YoY % -4.15% 11.57% 15.17% 11.46% -17.53% 14.54% -
  Horiz. % 129.68% 135.29% 121.26% 105.28% 94.46% 114.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 11.89 16.95 25.48 18.88 18.46 18.96 17.78 -6.48%
  YoY % -29.85% -33.48% 34.96% 2.28% -2.64% 6.64% -
  Horiz. % 66.87% 95.33% 143.31% 106.19% 103.82% 106.64% 100.00%
EPS 2.46 2.99 6.81 6.26 5.28 5.36 4.15 -8.34%
  YoY % -17.73% -56.09% 8.79% 18.56% -1.49% 29.16% -
  Horiz. % 59.28% 72.05% 164.10% 150.84% 127.23% 129.16% 100.00%
DPS 2.00 7.00 6.50 3.00 3.00 3.75 2.25 -1.94%
  YoY % -71.43% 7.69% 116.67% 0.00% -20.00% 66.67% -
  Horiz. % 88.89% 311.11% 288.89% 133.33% 133.33% 166.67% 100.00%
NAPS 1.0505 1.0960 0.9823 0.8528 0.7652 0.6960 0.6072 9.56%
  YoY % -4.15% 11.57% 15.19% 11.45% 9.94% 14.62% -
  Horiz. % 173.01% 180.50% 161.78% 140.45% 126.02% 114.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 2.1300 4.8800 2.6000 1.7200 1.7300 1.5300 0.9200 -
P/RPS 17.91 28.79 10.21 9.11 9.37 6.05 3.88 29.02%
  YoY % -37.79% 181.98% 12.07% -2.77% 54.88% 55.93% -
  Horiz. % 461.60% 742.01% 263.14% 234.79% 241.49% 155.93% 100.00%
P/EPS 86.71 163.44 38.17 27.48 32.77 21.40 16.61 31.69%
  YoY % -46.95% 328.19% 38.90% -16.14% 53.13% 28.84% -
  Horiz. % 522.03% 983.99% 229.80% 165.44% 197.29% 128.84% 100.00%
EY 1.15 0.61 2.62 3.64 3.05 4.67 6.02 -24.10%
  YoY % 88.52% -76.72% -28.02% 19.34% -34.69% -22.43% -
  Horiz. % 19.10% 10.13% 43.52% 60.47% 50.66% 77.57% 100.00%
DY 0.94 1.43 2.50 1.74 1.73 3.27 3.26 -18.71%
  YoY % -34.27% -42.80% 43.68% 0.58% -47.09% 0.31% -
  Horiz. % 28.83% 43.87% 76.69% 53.37% 53.07% 100.31% 100.00%
P/NAPS 2.03 4.45 2.65 2.02 2.26 1.65 1.14 10.09%
  YoY % -54.38% 67.92% 31.19% -10.62% 36.97% 44.74% -
  Horiz. % 178.07% 390.35% 232.46% 177.19% 198.25% 144.74% 100.00%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 21/01/15 24/01/14 23/01/13 19/01/12 26/01/11 20/01/10 21/01/09 -
Price 2.2700 3.4300 2.8200 1.8900 1.7400 1.8100 0.9400 -
P/RPS 19.09 20.24 11.07 10.01 9.43 7.16 3.96 29.96%
  YoY % -5.68% 82.84% 10.59% 6.15% 31.70% 80.81% -
  Horiz. % 482.07% 511.11% 279.55% 252.78% 238.13% 180.81% 100.00%
P/EPS 92.41 114.87 41.40 30.19 32.95 25.31 16.97 32.62%
  YoY % -19.55% 177.46% 37.13% -8.38% 30.19% 49.15% -
  Horiz. % 544.55% 676.90% 243.96% 177.90% 194.17% 149.15% 100.00%
EY 1.08 0.87 2.42 3.31 3.03 3.95 5.89 -24.62%
  YoY % 24.14% -64.05% -26.89% 9.24% -23.29% -32.94% -
  Horiz. % 18.34% 14.77% 41.09% 56.20% 51.44% 67.06% 100.00%
DY 0.88 2.04 2.30 1.59 1.72 2.76 3.19 -19.31%
  YoY % -56.86% -11.30% 44.65% -7.56% -37.68% -13.48% -
  Horiz. % 27.59% 63.95% 72.10% 49.84% 53.92% 86.52% 100.00%
P/NAPS 2.16 3.13 2.87 2.22 2.27 1.95 1.16 10.91%
  YoY % -30.99% 9.06% 29.28% -2.20% 16.41% 68.10% -
  Horiz. % 186.21% 269.83% 247.41% 191.38% 195.69% 168.10% 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  522  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-C5J 0.255+0.01 
 HSI-H6Q 0.30+0.005 
 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