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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers