Highlights

[ZHULIAN] YoY Quarter Result on 2014-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 21-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 30-Nov-2014  [#4]
Profit Trend QoQ -     8.95%    YoY -     -17.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 59,009 51,909 64,757 54,711 77,973 117,181 86,837 -6.23%
  YoY % 13.68% -19.84% 18.36% -29.83% -33.46% 34.94% -
  Horiz. % 67.95% 59.78% 74.57% 63.00% 89.79% 134.94% 100.00%
PBT 15,081 26,321 17,908 12,962 18,817 37,476 34,950 -13.06%
  YoY % -42.70% 46.98% 38.16% -31.12% -49.79% 7.23% -
  Horiz. % 43.15% 75.31% 51.24% 37.09% 53.84% 107.23% 100.00%
Tax -3,600 -5,856 -5,378 -1,665 -5,082 -6,156 -6,156 -8.55%
  YoY % 38.52% -8.89% -223.00% 67.24% 17.45% 0.00% -
  Horiz. % 58.48% 95.13% 87.36% 27.05% 82.55% 100.00% 100.00%
NP 11,481 20,465 12,530 11,297 13,735 31,320 28,794 -14.20%
  YoY % -43.90% 63.33% 10.91% -17.75% -56.15% 8.77% -
  Horiz. % 39.87% 71.07% 43.52% 39.23% 47.70% 108.77% 100.00%
NP to SH 11,481 20,465 10,568 11,300 13,735 31,323 28,794 -14.20%
  YoY % -43.90% 93.65% -6.48% -17.73% -56.15% 8.78% -
  Horiz. % 39.87% 71.07% 36.70% 39.24% 47.70% 108.78% 100.00%
Tax Rate 23.87 % 22.25 % 30.03 % 12.85 % 27.01 % 16.43 % 17.61 % 5.20%
  YoY % 7.28% -25.91% 133.70% -52.43% 64.39% -6.70% -
  Horiz. % 135.55% 126.35% 170.53% 72.97% 153.38% 93.30% 100.00%
Total Cost 47,528 31,444 52,227 43,414 64,238 85,861 58,043 -3.27%
  YoY % 51.15% -39.79% 20.30% -32.42% -25.18% 47.93% -
  Horiz. % 81.88% 54.17% 89.98% 74.80% 110.67% 147.93% 100.00%
Net Worth 580,565 553,932 529,092 483,230 504,159 451,814 392,306 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.59% 15.17% -
  Horiz. % 147.99% 141.20% 134.87% 123.18% 128.51% 115.17% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 13,800 6,900 6,900 9,200 32,200 29,897 13,799 0.00%
  YoY % 100.00% 0.00% -25.00% -71.43% 7.70% 116.66% -
  Horiz. % 100.01% 50.00% 50.00% 66.67% 233.35% 216.66% 100.00%
Div Payout % 120.20 % 33.72 % 65.29 % 81.42 % 234.44 % 95.45 % 47.92 % 16.55%
  YoY % 256.46% -48.35% -19.81% -65.27% 145.62% 99.19% -
  Horiz. % 250.83% 70.37% 136.25% 169.91% 489.23% 199.19% 100.00%
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 580,565 553,932 529,092 483,230 504,159 451,814 392,306 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.59% 15.17% -
  Horiz. % 147.99% 141.20% 134.87% 123.18% 128.51% 115.17% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 459,968 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 19.46 % 39.42 % 19.35 % 20.65 % 17.62 % 26.73 % 33.16 % -8.49%
  YoY % -50.63% 103.72% -6.30% 17.20% -34.08% -19.39% -
  Horiz. % 58.69% 118.88% 58.35% 62.27% 53.14% 80.61% 100.00%
ROE 1.98 % 3.69 % 2.00 % 2.34 % 2.72 % 6.93 % 7.34 % -19.60%
  YoY % -46.34% 84.50% -14.53% -13.97% -60.75% -5.59% -
  Horiz. % 26.98% 50.27% 27.25% 31.88% 37.06% 94.41% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 12.83 11.28 14.08 11.89 16.95 25.48 18.88 -6.23%
  YoY % 13.74% -19.89% 18.42% -29.85% -33.48% 34.96% -
  Horiz. % 67.96% 59.75% 74.58% 62.98% 89.78% 134.96% 100.00%
EPS 2.50 4.45 2.72 2.46 2.99 6.81 6.26 -14.17%
  YoY % -43.82% 63.60% 10.57% -17.73% -56.09% 8.79% -
  Horiz. % 39.94% 71.09% 43.45% 39.30% 47.76% 108.79% 100.00%
DPS 3.00 1.50 1.50 2.00 7.00 6.50 3.00 -
  YoY % 100.00% 0.00% -25.00% -71.43% 7.69% 116.67% -
  Horiz. % 100.00% 50.00% 50.00% 66.67% 233.33% 216.67% 100.00%
NAPS 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 0.8529 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.17% -
  Horiz. % 147.98% 141.19% 134.86% 123.17% 128.50% 115.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 12.83 11.28 14.08 11.89 16.95 25.48 18.88 -6.23%
  YoY % 13.74% -19.89% 18.42% -29.85% -33.48% 34.96% -
  Horiz. % 67.96% 59.75% 74.58% 62.98% 89.78% 134.96% 100.00%
EPS 2.50 4.45 2.72 2.46 2.99 6.81 6.26 -14.17%
  YoY % -43.82% 63.60% 10.57% -17.73% -56.09% 8.79% -
  Horiz. % 39.94% 71.09% 43.45% 39.30% 47.76% 108.79% 100.00%
DPS 3.00 1.50 1.50 2.00 7.00 6.50 3.00 -
  YoY % 100.00% 0.00% -25.00% -71.43% 7.69% 116.67% -
  Horiz. % 100.00% 50.00% 50.00% 66.67% 233.33% 216.67% 100.00%
NAPS 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 0.8528 6.75%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.19% -
  Horiz. % 147.99% 141.21% 134.87% 123.18% 128.52% 115.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.8000 1.3000 1.5100 2.1300 4.8800 2.6000 1.7200 -
P/RPS 14.03 11.52 10.73 17.91 28.79 10.21 9.11 7.46%
  YoY % 21.79% 7.36% -40.09% -37.79% 181.98% 12.07% -
  Horiz. % 154.01% 126.45% 117.78% 196.60% 316.03% 112.07% 100.00%
P/EPS 72.12 29.22 65.73 86.71 163.44 38.17 27.48 17.43%
  YoY % 146.82% -55.55% -24.20% -46.95% 328.19% 38.90% -
  Horiz. % 262.45% 106.33% 239.19% 315.54% 594.76% 138.90% 100.00%
EY 1.39 3.42 1.52 1.15 0.61 2.62 3.64 -14.81%
  YoY % -59.36% 125.00% 32.17% 88.52% -76.72% -28.02% -
  Horiz. % 38.19% 93.96% 41.76% 31.59% 16.76% 71.98% 100.00%
DY 1.67 1.15 0.99 0.94 1.43 2.50 1.74 -0.68%
  YoY % 45.22% 16.16% 5.32% -34.27% -42.80% 43.68% -
  Horiz. % 95.98% 66.09% 56.90% 54.02% 82.18% 143.68% 100.00%
P/NAPS 1.43 1.08 1.31 2.03 4.45 2.65 2.02 -5.59%
  YoY % 32.41% -17.56% -35.47% -54.38% 67.92% 31.19% -
  Horiz. % 70.79% 53.47% 64.85% 100.50% 220.30% 131.19% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 24/01/18 25/01/17 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 -
Price 2.0900 1.2400 1.4600 2.2700 3.4300 2.8200 1.8900 -
P/RPS 16.29 10.99 10.37 19.09 20.24 11.07 10.01 8.45%
  YoY % 48.23% 5.98% -45.68% -5.68% 82.84% 10.59% -
  Horiz. % 162.74% 109.79% 103.60% 190.71% 202.20% 110.59% 100.00%
P/EPS 83.74 27.87 63.55 92.41 114.87 41.40 30.19 18.52%
  YoY % 200.47% -56.14% -31.23% -19.55% 177.46% 37.13% -
  Horiz. % 277.38% 92.32% 210.50% 306.09% 380.49% 137.13% 100.00%
EY 1.19 3.59 1.57 1.08 0.87 2.42 3.31 -15.66%
  YoY % -66.85% 128.66% 45.37% 24.14% -64.05% -26.89% -
  Horiz. % 35.95% 108.46% 47.43% 32.63% 26.28% 73.11% 100.00%
DY 1.44 1.21 1.03 0.88 2.04 2.30 1.59 -1.64%
  YoY % 19.01% 17.48% 17.05% -56.86% -11.30% 44.65% -
  Horiz. % 90.57% 76.10% 64.78% 55.35% 128.30% 144.65% 100.00%
P/NAPS 1.66 1.03 1.27 2.16 3.13 2.87 2.22 -4.73%
  YoY % 61.17% -18.90% -41.20% -30.99% 9.06% 29.28% -
  Horiz. % 74.77% 46.40% 57.21% 97.30% 140.99% 129.28% 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