Highlights

[ZHULIAN] YoY Quarter Result on 2013-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 24-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 30-Nov-2013  [#4]
Profit Trend QoQ -     -65.32%    YoY -     -56.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 51,909 64,757 54,711 77,973 117,181 86,837 84,896 -7.86%
  YoY % -19.84% 18.36% -29.83% -33.46% 34.94% 2.29% -
  Horiz. % 61.14% 76.28% 64.44% 91.85% 138.03% 102.29% 100.00%
PBT 26,321 17,908 12,962 18,817 37,476 34,950 29,822 -2.06%
  YoY % 46.98% 38.16% -31.12% -49.79% 7.23% 17.20% -
  Horiz. % 88.26% 60.05% 43.46% 63.10% 125.67% 117.20% 100.00%
Tax -5,856 -5,378 -1,665 -5,082 -6,156 -6,156 -5,580 0.81%
  YoY % -8.89% -223.00% 67.24% 17.45% 0.00% -10.32% -
  Horiz. % 104.95% 96.38% 29.84% 91.08% 110.32% 110.32% 100.00%
NP 20,465 12,530 11,297 13,735 31,320 28,794 24,242 -2.78%
  YoY % 63.33% 10.91% -17.75% -56.15% 8.77% 18.78% -
  Horiz. % 84.42% 51.69% 46.60% 56.66% 129.20% 118.78% 100.00%
NP to SH 20,465 10,568 11,300 13,735 31,323 28,794 24,289 -2.81%
  YoY % 93.65% -6.48% -17.73% -56.15% 8.78% 18.55% -
  Horiz. % 84.26% 43.51% 46.52% 56.55% 128.96% 118.55% 100.00%
Tax Rate 22.25 % 30.03 % 12.85 % 27.01 % 16.43 % 17.61 % 18.71 % 2.93%
  YoY % -25.91% 133.70% -52.43% 64.39% -6.70% -5.88% -
  Horiz. % 118.92% 160.50% 68.68% 144.36% 87.81% 94.12% 100.00%
Total Cost 31,444 52,227 43,414 64,238 85,861 58,043 60,654 -10.36%
  YoY % -39.79% 20.30% -32.42% -25.18% 47.93% -4.30% -
  Horiz. % 51.84% 86.11% 71.58% 105.91% 141.56% 95.70% 100.00%
Net Worth 553,932 529,092 483,230 504,159 451,814 392,306 352,006 7.84%
  YoY % 4.69% 9.49% -4.15% 11.59% 15.17% 11.45% -
  Horiz. % 157.36% 150.31% 137.28% 143.22% 128.35% 111.45% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 6,900 6,900 9,200 32,200 29,897 13,799 13,800 -10.90%
  YoY % 0.00% -25.00% -71.43% 7.70% 116.66% -0.01% -
  Horiz. % 50.00% 50.00% 66.66% 233.32% 216.64% 99.99% 100.00%
Div Payout % 33.72 % 65.29 % 81.42 % 234.44 % 95.45 % 47.92 % 56.82 % -8.32%
  YoY % -48.35% -19.81% -65.27% 145.62% 99.19% -15.66% -
  Horiz. % 59.35% 114.91% 143.29% 412.60% 167.99% 84.34% 100.00%
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 553,932 529,092 483,230 504,159 451,814 392,306 352,006 7.84%
  YoY % 4.69% 9.49% -4.15% 11.59% 15.17% 11.45% -
  Horiz. % 157.36% 150.31% 137.28% 143.22% 128.35% 111.45% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 459,968 460,018 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 39.42 % 19.35 % 20.65 % 17.62 % 26.73 % 33.16 % 28.55 % 5.52%
  YoY % 103.72% -6.30% 17.20% -34.08% -19.39% 16.15% -
  Horiz. % 138.07% 67.78% 72.33% 61.72% 93.63% 116.15% 100.00%
ROE 3.69 % 2.00 % 2.34 % 2.72 % 6.93 % 7.34 % 6.90 % -9.90%
  YoY % 84.50% -14.53% -13.97% -60.75% -5.59% 6.38% -
  Horiz. % 53.48% 28.99% 33.91% 39.42% 100.43% 106.38% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 11.28 14.08 11.89 16.95 25.48 18.88 18.45 -7.87%
  YoY % -19.89% 18.42% -29.85% -33.48% 34.96% 2.33% -
  Horiz. % 61.14% 76.31% 64.44% 91.87% 138.10% 102.33% 100.00%
EPS 4.45 2.72 2.46 2.99 6.81 6.26 5.28 -2.81%
  YoY % 63.60% 10.57% -17.73% -56.09% 8.79% 18.56% -
  Horiz. % 84.28% 51.52% 46.59% 56.63% 128.98% 118.56% 100.00%
DPS 1.50 1.50 2.00 7.00 6.50 3.00 3.00 -10.90%
  YoY % 0.00% -25.00% -71.43% 7.69% 116.67% 0.00% -
  Horiz. % 50.00% 50.00% 66.67% 233.33% 216.67% 100.00% 100.00%
NAPS 1.2042 1.1502 1.0505 1.0960 0.9823 0.8529 0.7652 7.84%
  YoY % 4.69% 9.49% -4.15% 11.57% 15.17% 11.46% -
  Horiz. % 157.37% 150.31% 137.28% 143.23% 128.37% 111.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 11.28 14.08 11.89 16.95 25.48 18.88 18.46 -7.87%
  YoY % -19.89% 18.42% -29.85% -33.48% 34.96% 2.28% -
  Horiz. % 61.11% 76.27% 64.41% 91.82% 138.03% 102.28% 100.00%
EPS 4.45 2.72 2.46 2.99 6.81 6.26 5.28 -2.81%
  YoY % 63.60% 10.57% -17.73% -56.09% 8.79% 18.56% -
  Horiz. % 84.28% 51.52% 46.59% 56.63% 128.98% 118.56% 100.00%
DPS 1.50 1.50 2.00 7.00 6.50 3.00 3.00 -10.90%
  YoY % 0.00% -25.00% -71.43% 7.69% 116.67% 0.00% -
  Horiz. % 50.00% 50.00% 66.67% 233.33% 216.67% 100.00% 100.00%
NAPS 1.2042 1.1502 1.0505 1.0960 0.9823 0.8528 0.7652 7.84%
  YoY % 4.69% 9.49% -4.15% 11.57% 15.19% 11.45% -
  Horiz. % 157.37% 150.31% 137.28% 143.23% 128.37% 111.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.3000 1.5100 2.1300 4.8800 2.6000 1.7200 1.7300 -
P/RPS 11.52 10.73 17.91 28.79 10.21 9.11 9.37 3.50%
  YoY % 7.36% -40.09% -37.79% 181.98% 12.07% -2.77% -
  Horiz. % 122.95% 114.51% 191.14% 307.26% 108.96% 97.23% 100.00%
P/EPS 29.22 65.73 86.71 163.44 38.17 27.48 32.77 -1.89%
  YoY % -55.55% -24.20% -46.95% 328.19% 38.90% -16.14% -
  Horiz. % 89.17% 200.58% 264.60% 498.75% 116.48% 83.86% 100.00%
EY 3.42 1.52 1.15 0.61 2.62 3.64 3.05 1.92%
  YoY % 125.00% 32.17% 88.52% -76.72% -28.02% 19.34% -
  Horiz. % 112.13% 49.84% 37.70% 20.00% 85.90% 119.34% 100.00%
DY 1.15 0.99 0.94 1.43 2.50 1.74 1.73 -6.57%
  YoY % 16.16% 5.32% -34.27% -42.80% 43.68% 0.58% -
  Horiz. % 66.47% 57.23% 54.34% 82.66% 144.51% 100.58% 100.00%
P/NAPS 1.08 1.31 2.03 4.45 2.65 2.02 2.26 -11.57%
  YoY % -17.56% -35.47% -54.38% 67.92% 31.19% -10.62% -
  Horiz. % 47.79% 57.96% 89.82% 196.90% 117.26% 89.38% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 26/01/11 -
Price 1.2400 1.4600 2.2700 3.4300 2.8200 1.8900 1.7400 -
P/RPS 10.99 10.37 19.09 20.24 11.07 10.01 9.43 2.58%
  YoY % 5.98% -45.68% -5.68% 82.84% 10.59% 6.15% -
  Horiz. % 116.54% 109.97% 202.44% 214.63% 117.39% 106.15% 100.00%
P/EPS 27.87 63.55 92.41 114.87 41.40 30.19 32.95 -2.75%
  YoY % -56.14% -31.23% -19.55% 177.46% 37.13% -8.38% -
  Horiz. % 84.58% 192.87% 280.46% 348.62% 125.64% 91.62% 100.00%
EY 3.59 1.57 1.08 0.87 2.42 3.31 3.03 2.86%
  YoY % 128.66% 45.37% 24.14% -64.05% -26.89% 9.24% -
  Horiz. % 118.48% 51.82% 35.64% 28.71% 79.87% 109.24% 100.00%
DY 1.21 1.03 0.88 2.04 2.30 1.59 1.72 -5.69%
  YoY % 17.48% 17.05% -56.86% -11.30% 44.65% -7.56% -
  Horiz. % 70.35% 59.88% 51.16% 118.60% 133.72% 92.44% 100.00%
P/NAPS 1.03 1.27 2.16 3.13 2.87 2.22 2.27 -12.33%
  YoY % -18.90% -41.20% -30.99% 9.06% 29.28% -2.20% -
  Horiz. % 45.37% 55.95% 95.15% 137.89% 126.43% 97.80% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers