Highlights

[ZHULIAN] YoY Quarter Result on 2012-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 30-Nov-2012  [#4]
Profit Trend QoQ -     10.98%    YoY -     8.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 64,757 54,711 77,973 117,181 86,837 84,896 87,210 -4.84%
  YoY % 18.36% -29.83% -33.46% 34.94% 2.29% -2.65% -
  Horiz. % 74.25% 62.73% 89.41% 134.37% 99.57% 97.35% 100.00%
PBT 17,908 12,962 18,817 37,476 34,950 29,822 31,151 -8.81%
  YoY % 38.16% -31.12% -49.79% 7.23% 17.20% -4.27% -
  Horiz. % 57.49% 41.61% 60.41% 120.30% 112.20% 95.73% 100.00%
Tax -5,378 -1,665 -5,082 -6,156 -6,156 -5,580 -6,450 -2.98%
  YoY % -223.00% 67.24% 17.45% 0.00% -10.32% 13.49% -
  Horiz. % 83.38% 25.81% 78.79% 95.44% 95.44% 86.51% 100.00%
NP 12,530 11,297 13,735 31,320 28,794 24,242 24,701 -10.69%
  YoY % 10.91% -17.75% -56.15% 8.77% 18.78% -1.86% -
  Horiz. % 50.73% 45.73% 55.61% 126.80% 116.57% 98.14% 100.00%
NP to SH 10,568 11,300 13,735 31,323 28,794 24,289 24,670 -13.17%
  YoY % -6.48% -17.73% -56.15% 8.78% 18.55% -1.54% -
  Horiz. % 42.84% 45.80% 55.67% 126.97% 116.72% 98.46% 100.00%
Tax Rate 30.03 % 12.85 % 27.01 % 16.43 % 17.61 % 18.71 % 20.71 % 6.39%
  YoY % 133.70% -52.43% 64.39% -6.70% -5.88% -9.66% -
  Horiz. % 145.00% 62.05% 130.42% 79.33% 85.03% 90.34% 100.00%
Total Cost 52,227 43,414 64,238 85,861 58,043 60,654 62,509 -2.95%
  YoY % 20.30% -32.42% -25.18% 47.93% -4.30% -2.97% -
  Horiz. % 83.55% 69.45% 102.77% 137.36% 92.86% 97.03% 100.00%
Net Worth 529,092 483,230 504,159 451,814 392,306 352,006 320,157 8.73%
  YoY % 9.49% -4.15% 11.59% 15.17% 11.45% 9.95% -
  Horiz. % 165.26% 150.93% 157.47% 141.12% 122.54% 109.95% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 6,900 9,200 32,200 29,897 13,799 13,800 17,251 -14.16%
  YoY % -25.00% -71.43% 7.70% 116.66% -0.01% -20.00% -
  Horiz. % 40.00% 53.33% 186.65% 173.30% 79.99% 80.00% 100.00%
Div Payout % 65.29 % 81.42 % 234.44 % 95.45 % 47.92 % 56.82 % 69.93 % -1.14%
  YoY % -19.81% -65.27% 145.62% 99.19% -15.66% -18.75% -
  Horiz. % 93.36% 116.43% 335.25% 136.49% 68.53% 81.25% 100.00%
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 529,092 483,230 504,159 451,814 392,306 352,006 320,157 8.73%
  YoY % 9.49% -4.15% 11.59% 15.17% 11.45% 9.95% -
  Horiz. % 165.26% 150.93% 157.47% 141.12% 122.54% 109.95% 100.00%
NOSH 460,000 460,000 460,000 460,000 459,968 460,018 345,034 4.91%
  YoY % 0.00% 0.00% 0.00% 0.01% -0.01% 33.33% -
  Horiz. % 133.32% 133.32% 133.32% 133.32% 133.31% 133.33% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 19.35 % 20.65 % 17.62 % 26.73 % 33.16 % 28.55 % 28.32 % -6.15%
  YoY % -6.30% 17.20% -34.08% -19.39% 16.15% 0.81% -
  Horiz. % 68.33% 72.92% 62.22% 94.39% 117.09% 100.81% 100.00%
ROE 2.00 % 2.34 % 2.72 % 6.93 % 7.34 % 6.90 % 7.71 % -20.13%
  YoY % -14.53% -13.97% -60.75% -5.59% 6.38% -10.51% -
  Horiz. % 25.94% 30.35% 35.28% 89.88% 95.20% 89.49% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 14.08 11.89 16.95 25.48 18.88 18.45 25.28 -9.29%
  YoY % 18.42% -29.85% -33.48% 34.96% 2.33% -27.02% -
  Horiz. % 55.70% 47.03% 67.05% 100.79% 74.68% 72.98% 100.00%
EPS 2.72 2.46 2.99 6.81 6.26 5.28 7.15 -14.87%
  YoY % 10.57% -17.73% -56.09% 8.79% 18.56% -26.15% -
  Horiz. % 38.04% 34.41% 41.82% 95.24% 87.55% 73.85% 100.00%
DPS 1.50 2.00 7.00 6.50 3.00 3.00 5.00 -18.17%
  YoY % -25.00% -71.43% 7.69% 116.67% 0.00% -40.00% -
  Horiz. % 30.00% 40.00% 140.00% 130.00% 60.00% 60.00% 100.00%
NAPS 1.1502 1.0505 1.0960 0.9823 0.8529 0.7652 0.9279 3.64%
  YoY % 9.49% -4.15% 11.57% 15.17% 11.46% -17.53% -
  Horiz. % 123.96% 113.21% 118.12% 105.86% 91.92% 82.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 14.08 11.89 16.95 25.48 18.88 18.46 18.96 -4.84%
  YoY % 18.42% -29.85% -33.48% 34.96% 2.28% -2.64% -
  Horiz. % 74.26% 62.71% 89.40% 134.39% 99.58% 97.36% 100.00%
EPS 2.72 2.46 2.99 6.81 6.26 5.28 5.36 -10.69%
  YoY % 10.57% -17.73% -56.09% 8.79% 18.56% -1.49% -
  Horiz. % 50.75% 45.90% 55.78% 127.05% 116.79% 98.51% 100.00%
DPS 1.50 2.00 7.00 6.50 3.00 3.00 3.75 -14.16%
  YoY % -25.00% -71.43% 7.69% 116.67% 0.00% -20.00% -
  Horiz. % 40.00% 53.33% 186.67% 173.33% 80.00% 80.00% 100.00%
NAPS 1.1502 1.0505 1.0960 0.9823 0.8528 0.7652 0.6960 8.73%
  YoY % 9.49% -4.15% 11.57% 15.19% 11.45% 9.94% -
  Horiz. % 165.26% 150.93% 157.47% 141.14% 122.53% 109.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.5100 2.1300 4.8800 2.6000 1.7200 1.7300 1.5300 -
P/RPS 10.73 17.91 28.79 10.21 9.11 9.37 6.05 10.02%
  YoY % -40.09% -37.79% 181.98% 12.07% -2.77% 54.88% -
  Horiz. % 177.36% 296.03% 475.87% 168.76% 150.58% 154.88% 100.00%
P/EPS 65.73 86.71 163.44 38.17 27.48 32.77 21.40 20.56%
  YoY % -24.20% -46.95% 328.19% 38.90% -16.14% 53.13% -
  Horiz. % 307.15% 405.19% 763.74% 178.36% 128.41% 153.13% 100.00%
EY 1.52 1.15 0.61 2.62 3.64 3.05 4.67 -17.05%
  YoY % 32.17% 88.52% -76.72% -28.02% 19.34% -34.69% -
  Horiz. % 32.55% 24.63% 13.06% 56.10% 77.94% 65.31% 100.00%
DY 0.99 0.94 1.43 2.50 1.74 1.73 3.27 -18.05%
  YoY % 5.32% -34.27% -42.80% 43.68% 0.58% -47.09% -
  Horiz. % 30.28% 28.75% 43.73% 76.45% 53.21% 52.91% 100.00%
P/NAPS 1.31 2.03 4.45 2.65 2.02 2.26 1.65 -3.77%
  YoY % -35.47% -54.38% 67.92% 31.19% -10.62% 36.97% -
  Horiz. % 79.39% 123.03% 269.70% 160.61% 122.42% 136.97% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 26/01/11 20/01/10 -
Price 1.4600 2.2700 3.4300 2.8200 1.8900 1.7400 1.8100 -
P/RPS 10.37 19.09 20.24 11.07 10.01 9.43 7.16 6.36%
  YoY % -45.68% -5.68% 82.84% 10.59% 6.15% 31.70% -
  Horiz. % 144.83% 266.62% 282.68% 154.61% 139.80% 131.70% 100.00%
P/EPS 63.55 92.41 114.87 41.40 30.19 32.95 25.31 16.58%
  YoY % -31.23% -19.55% 177.46% 37.13% -8.38% 30.19% -
  Horiz. % 251.09% 365.11% 453.85% 163.57% 119.28% 130.19% 100.00%
EY 1.57 1.08 0.87 2.42 3.31 3.03 3.95 -14.25%
  YoY % 45.37% 24.14% -64.05% -26.89% 9.24% -23.29% -
  Horiz. % 39.75% 27.34% 22.03% 61.27% 83.80% 76.71% 100.00%
DY 1.03 0.88 2.04 2.30 1.59 1.72 2.76 -15.14%
  YoY % 17.05% -56.86% -11.30% 44.65% -7.56% -37.68% -
  Horiz. % 37.32% 31.88% 73.91% 83.33% 57.61% 62.32% 100.00%
P/NAPS 1.27 2.16 3.13 2.87 2.22 2.27 1.95 -6.89%
  YoY % -41.20% -30.99% 9.06% 29.28% -2.20% 16.41% -
  Horiz. % 65.13% 110.77% 160.51% 147.18% 113.85% 116.41% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers