Highlights

[ZHULIAN] YoY Quarter Result on 2012-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 24-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-Aug-2012  [#3]
Profit Trend QoQ -     -3.17%    YoY -     16.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 50,665 57,171 124,130 110,379 91,795 73,468 83,426 -7.97%
  YoY % -11.38% -53.94% 12.46% 20.25% 24.95% -11.94% -
  Horiz. % 60.73% 68.53% 148.79% 132.31% 110.03% 88.06% 100.00%
PBT 20,910 12,853 48,787 35,116 29,768 23,962 29,486 -5.56%
  YoY % 62.69% -73.65% 38.93% 17.97% 24.23% -18.73% -
  Horiz. % 70.92% 43.59% 165.46% 119.09% 100.96% 81.27% 100.00%
Tax -4,049 -2,481 -9,185 -6,891 -5,447 -4,249 -5,664 -5.44%
  YoY % -63.20% 72.99% -33.29% -26.51% -28.19% 24.98% -
  Horiz. % 71.49% 43.80% 162.16% 121.66% 96.17% 75.02% 100.00%
NP 16,861 10,372 39,602 28,225 24,321 19,713 23,822 -5.59%
  YoY % 62.56% -73.81% 40.31% 16.05% 23.38% -17.25% -
  Horiz. % 70.78% 43.54% 166.24% 118.48% 102.09% 82.75% 100.00%
NP to SH 16,861 10,372 39,602 28,225 24,321 19,834 23,801 -5.58%
  YoY % 62.56% -73.81% 40.31% 16.05% 22.62% -16.67% -
  Horiz. % 70.84% 43.58% 166.39% 118.59% 102.18% 83.33% 100.00%
Tax Rate 19.36 % 19.30 % 18.83 % 19.62 % 18.30 % 17.73 % 19.21 % 0.13%
  YoY % 0.31% 2.50% -4.03% 7.21% 3.21% -7.70% -
  Horiz. % 100.78% 100.47% 98.02% 102.13% 95.26% 92.30% 100.00%
Total Cost 33,804 46,799 84,528 82,154 67,474 53,755 59,604 -9.02%
  YoY % -27.77% -44.63% 2.89% 21.76% 25.52% -9.81% -
  Horiz. % 56.71% 78.52% 141.82% 137.83% 113.20% 90.19% 100.00%
Net Worth 525,411 477,801 505,493 437,459 376,354 341,641 305,722 9.44%
  YoY % 9.96% -5.48% 15.55% 16.24% 10.16% 11.75% -
  Horiz. % 171.86% 156.29% 165.34% 143.09% 123.10% 111.75% 100.00%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 6,900 9,200 13,800 13,800 13,792 13,805 10,348 -6.53%
  YoY % -25.00% -33.33% 0.00% 0.05% -0.09% 33.41% -
  Horiz. % 66.68% 88.90% 133.36% 133.36% 133.28% 133.41% 100.00%
Div Payout % 40.92 % 88.70 % 34.85 % 48.89 % 56.71 % 69.61 % 43.48 % -1.01%
  YoY % -53.87% 154.52% -28.72% -13.79% -18.53% 60.10% -
  Horiz. % 94.11% 204.00% 80.15% 112.44% 130.43% 160.10% 100.00%
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 525,411 477,801 505,493 437,459 376,354 341,641 305,722 9.44%
  YoY % 9.96% -5.48% 15.55% 16.24% 10.16% 11.75% -
  Horiz. % 171.86% 156.29% 165.34% 143.09% 123.10% 111.75% 100.00%
NOSH 460,000 460,000 460,000 460,000 459,754 460,185 344,942 4.91%
  YoY % 0.00% 0.00% 0.00% 0.05% -0.09% 33.41% -
  Horiz. % 133.36% 133.36% 133.36% 133.36% 133.28% 133.41% 100.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 33.28 % 18.14 % 31.90 % 25.57 % 26.49 % 26.83 % 28.55 % 2.59%
  YoY % 83.46% -43.13% 24.76% -3.47% -1.27% -6.02% -
  Horiz. % 116.57% 63.54% 111.73% 89.56% 92.78% 93.98% 100.00%
ROE 3.21 % 2.17 % 7.83 % 6.45 % 6.46 % 5.81 % 7.79 % -13.73%
  YoY % 47.93% -72.29% 21.40% -0.15% 11.19% -25.42% -
  Horiz. % 41.21% 27.86% 100.51% 82.80% 82.93% 74.58% 100.00%
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 11.01 12.43 26.98 24.00 19.97 15.96 24.19 -12.29%
  YoY % -11.42% -53.93% 12.42% 20.18% 25.13% -34.02% -
  Horiz. % 45.51% 51.38% 111.53% 99.21% 82.55% 65.98% 100.00%
EPS 3.67 2.25 8.61 6.14 5.29 4.31 6.90 -9.98%
  YoY % 63.11% -73.87% 40.23% 16.07% 22.74% -37.54% -
  Horiz. % 53.19% 32.61% 124.78% 88.99% 76.67% 62.46% 100.00%
DPS 1.50 2.00 3.00 3.00 3.00 3.00 3.00 -10.91%
  YoY % -25.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 66.67% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1422 1.0387 1.0989 0.9510 0.8186 0.7424 0.8863 4.32%
  YoY % 9.96% -5.48% 15.55% 16.17% 10.26% -16.24% -
  Horiz. % 128.87% 117.20% 123.99% 107.30% 92.36% 83.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 11.01 12.43 26.98 24.00 19.96 15.97 18.14 -7.98%
  YoY % -11.42% -53.93% 12.42% 20.24% 24.98% -11.96% -
  Horiz. % 60.69% 68.52% 148.73% 132.30% 110.03% 88.04% 100.00%
EPS 3.67 2.25 8.61 6.14 5.29 4.31 5.17 -5.55%
  YoY % 63.11% -73.87% 40.23% 16.07% 22.74% -16.63% -
  Horiz. % 70.99% 43.52% 166.54% 118.76% 102.32% 83.37% 100.00%
DPS 1.50 2.00 3.00 3.00 3.00 3.00 2.25 -6.53%
  YoY % -25.00% -33.33% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 66.67% 88.89% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 1.1422 1.0387 1.0989 0.9510 0.8182 0.7427 0.6646 9.44%
  YoY % 9.96% -5.48% 15.55% 16.23% 10.17% 11.75% -
  Horiz. % 171.86% 156.29% 165.35% 143.09% 123.11% 111.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.4800 2.4100 3.0700 2.4800 1.6100 1.8500 1.4600 -
P/RPS 13.44 19.39 11.38 10.34 8.06 11.59 6.04 14.25%
  YoY % -30.69% 70.39% 10.06% 28.29% -30.46% 91.89% -
  Horiz. % 222.52% 321.03% 188.41% 171.19% 133.44% 191.89% 100.00%
P/EPS 40.38 106.88 35.66 40.42 30.43 42.92 21.16 11.37%
  YoY % -62.22% 199.72% -11.78% 32.83% -29.10% 102.84% -
  Horiz. % 190.83% 505.10% 168.53% 191.02% 143.81% 202.84% 100.00%
EY 2.48 0.94 2.80 2.47 3.29 2.33 4.73 -10.20%
  YoY % 163.83% -66.43% 13.36% -24.92% 41.20% -50.74% -
  Horiz. % 52.43% 19.87% 59.20% 52.22% 69.56% 49.26% 100.00%
DY 1.01 0.83 0.98 1.21 1.86 1.62 2.05 -11.12%
  YoY % 21.69% -15.31% -19.01% -34.95% 14.81% -20.98% -
  Horiz. % 49.27% 40.49% 47.80% 59.02% 90.73% 79.02% 100.00%
P/NAPS 1.30 2.32 2.79 2.61 1.97 2.49 1.65 -3.89%
  YoY % -43.97% -16.85% 6.90% 32.49% -20.88% 50.91% -
  Horiz. % 78.79% 140.61% 169.09% 158.18% 119.39% 150.91% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 15/10/15 15/10/14 16/10/13 24/10/12 14/10/11 18/10/10 14/10/09 -
Price 1.5800 2.3500 4.0100 2.7600 1.6600 1.9200 1.8700 -
P/RPS 14.35 18.91 14.86 11.50 8.31 12.03 7.73 10.86%
  YoY % -24.11% 27.25% 29.22% 38.39% -30.92% 55.63% -
  Horiz. % 185.64% 244.63% 192.24% 148.77% 107.50% 155.63% 100.00%
P/EPS 43.11 104.22 46.58 44.98 31.38 44.55 27.10 8.04%
  YoY % -58.64% 123.74% 3.56% 43.34% -29.56% 64.39% -
  Horiz. % 159.08% 384.58% 171.88% 165.98% 115.79% 164.39% 100.00%
EY 2.32 0.96 2.15 2.22 3.19 2.24 3.69 -7.44%
  YoY % 141.67% -55.35% -3.15% -30.41% 42.41% -39.30% -
  Horiz. % 62.87% 26.02% 58.27% 60.16% 86.45% 60.70% 100.00%
DY 0.95 0.85 0.75 1.09 1.81 1.56 1.60 -8.32%
  YoY % 11.76% 13.33% -31.19% -39.78% 16.03% -2.50% -
  Horiz. % 59.38% 53.12% 46.88% 68.12% 113.12% 97.50% 100.00%
P/NAPS 1.38 2.26 3.65 2.90 2.03 2.59 2.11 -6.83%
  YoY % -38.94% -38.08% 25.86% 42.86% -21.62% 22.75% -
  Horiz. % 65.40% 107.11% 172.99% 137.44% 96.21% 122.75% 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.
 


 

247  278  545  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-H6Q 0.295+0.03 
 HSI-C5J 0.25+0.005 
 ARMADA 0.210.00 
 LAMBO 0.065+0.005 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 HSI-H8G 0.905-0.255 
 BJLAND 0.195+0.005 
 SAPNRG 0.315+0.005 
Partners & Brokers