Highlights

[ZHULIAN] YoY Quarter Result on 2013-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-Aug-2013  [#3]
Profit Trend QoQ -     4.42%    YoY -     40.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 44,010 50,665 57,171 124,130 110,379 91,795 73,468 -8.18%
  YoY % -13.14% -11.38% -53.94% 12.46% 20.25% 24.95% -
  Horiz. % 59.90% 68.96% 77.82% 168.96% 150.24% 124.95% 100.00%
PBT 7,800 20,910 12,853 48,787 35,116 29,768 23,962 -17.05%
  YoY % -62.70% 62.69% -73.65% 38.93% 17.97% 24.23% -
  Horiz. % 32.55% 87.26% 53.64% 203.60% 146.55% 124.23% 100.00%
Tax -1,686 -4,049 -2,481 -9,185 -6,891 -5,447 -4,249 -14.27%
  YoY % 58.36% -63.20% 72.99% -33.29% -26.51% -28.19% -
  Horiz. % 39.68% 95.29% 58.39% 216.17% 162.18% 128.19% 100.00%
NP 6,114 16,861 10,372 39,602 28,225 24,321 19,713 -17.71%
  YoY % -63.74% 62.56% -73.81% 40.31% 16.05% 23.38% -
  Horiz. % 31.02% 85.53% 52.62% 200.89% 143.18% 123.38% 100.00%
NP to SH 6,114 16,861 10,372 39,602 28,225 24,321 19,834 -17.80%
  YoY % -63.74% 62.56% -73.81% 40.31% 16.05% 22.62% -
  Horiz. % 30.83% 85.01% 52.29% 199.67% 142.31% 122.62% 100.00%
Tax Rate 21.62 % 19.36 % 19.30 % 18.83 % 19.62 % 18.30 % 17.73 % 3.36%
  YoY % 11.67% 0.31% 2.50% -4.03% 7.21% 3.21% -
  Horiz. % 121.94% 109.19% 108.86% 106.20% 110.66% 103.21% 100.00%
Total Cost 37,896 33,804 46,799 84,528 82,154 67,474 53,755 -5.66%
  YoY % 12.11% -27.77% -44.63% 2.89% 21.76% 25.52% -
  Horiz. % 70.50% 62.89% 87.06% 157.25% 152.83% 125.52% 100.00%
Net Worth 526,055 525,411 477,801 505,493 437,459 376,354 341,641 7.45%
  YoY % 0.12% 9.96% -5.48% 15.55% 16.24% 10.16% -
  Horiz. % 153.98% 153.79% 139.85% 147.96% 128.05% 110.16% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 6,900 6,900 9,200 13,800 13,800 13,792 13,805 -10.91%
  YoY % 0.00% -25.00% -33.33% 0.00% 0.05% -0.09% -
  Horiz. % 49.98% 49.98% 66.64% 99.96% 99.96% 99.91% 100.00%
Div Payout % 112.86 % 40.92 % 88.70 % 34.85 % 48.89 % 56.71 % 69.61 % 8.38%
  YoY % 175.81% -53.87% 154.52% -28.72% -13.79% -18.53% -
  Horiz. % 162.13% 58.78% 127.42% 50.06% 70.23% 81.47% 100.00%
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 526,055 525,411 477,801 505,493 437,459 376,354 341,641 7.45%
  YoY % 0.12% 9.96% -5.48% 15.55% 16.24% 10.16% -
  Horiz. % 153.98% 153.79% 139.85% 147.96% 128.05% 110.16% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 459,754 460,185 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% -0.09% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.91% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 13.89 % 33.28 % 18.14 % 31.90 % 25.57 % 26.49 % 26.83 % -10.38%
  YoY % -58.26% 83.46% -43.13% 24.76% -3.47% -1.27% -
  Horiz. % 51.77% 124.04% 67.61% 118.90% 95.30% 98.73% 100.00%
ROE 1.16 % 3.21 % 2.17 % 7.83 % 6.45 % 6.46 % 5.81 % -23.53%
  YoY % -63.86% 47.93% -72.29% 21.40% -0.15% 11.19% -
  Horiz. % 19.97% 55.25% 37.35% 134.77% 111.02% 111.19% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 9.57 11.01 12.43 26.98 24.00 19.97 15.96 -8.16%
  YoY % -13.08% -11.42% -53.93% 12.42% 20.18% 25.13% -
  Horiz. % 59.96% 68.98% 77.88% 169.05% 150.38% 125.13% 100.00%
EPS 1.33 3.67 2.25 8.61 6.14 5.29 4.31 -17.78%
  YoY % -63.76% 63.11% -73.87% 40.23% 16.07% 22.74% -
  Horiz. % 30.86% 85.15% 52.20% 199.77% 142.46% 122.74% 100.00%
DPS 1.50 1.50 2.00 3.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% -25.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1436 1.1422 1.0387 1.0989 0.9510 0.8186 0.7424 7.46%
  YoY % 0.12% 9.96% -5.48% 15.55% 16.17% 10.26% -
  Horiz. % 154.04% 153.85% 139.91% 148.02% 128.10% 110.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 9.57 11.01 12.43 26.98 24.00 19.96 15.97 -8.17%
  YoY % -13.08% -11.42% -53.93% 12.42% 20.24% 24.98% -
  Horiz. % 59.92% 68.94% 77.83% 168.94% 150.28% 124.98% 100.00%
EPS 1.33 3.67 2.25 8.61 6.14 5.29 4.31 -17.78%
  YoY % -63.76% 63.11% -73.87% 40.23% 16.07% 22.74% -
  Horiz. % 30.86% 85.15% 52.20% 199.77% 142.46% 122.74% 100.00%
DPS 1.50 1.50 2.00 3.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% -25.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1436 1.1422 1.0387 1.0989 0.9510 0.8182 0.7427 7.45%
  YoY % 0.12% 9.96% -5.48% 15.55% 16.23% 10.17% -
  Horiz. % 153.98% 153.79% 139.85% 147.96% 128.05% 110.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.3900 1.4800 2.4100 3.0700 2.4800 1.6100 1.8500 -
P/RPS 14.53 13.44 19.39 11.38 10.34 8.06 11.59 3.84%
  YoY % 8.11% -30.69% 70.39% 10.06% 28.29% -30.46% -
  Horiz. % 125.37% 115.96% 167.30% 98.19% 89.21% 69.54% 100.00%
P/EPS 104.58 40.38 106.88 35.66 40.42 30.43 42.92 15.99%
  YoY % 158.99% -62.22% 199.72% -11.78% 32.83% -29.10% -
  Horiz. % 243.66% 94.08% 249.02% 83.08% 94.18% 70.90% 100.00%
EY 0.96 2.48 0.94 2.80 2.47 3.29 2.33 -13.73%
  YoY % -61.29% 163.83% -66.43% 13.36% -24.92% 41.20% -
  Horiz. % 41.20% 106.44% 40.34% 120.17% 106.01% 141.20% 100.00%
DY 1.08 1.01 0.83 0.98 1.21 1.86 1.62 -6.53%
  YoY % 6.93% 21.69% -15.31% -19.01% -34.95% 14.81% -
  Horiz. % 66.67% 62.35% 51.23% 60.49% 74.69% 114.81% 100.00%
P/NAPS 1.22 1.30 2.32 2.79 2.61 1.97 2.49 -11.20%
  YoY % -6.15% -43.97% -16.85% 6.90% 32.49% -20.88% -
  Horiz. % 49.00% 52.21% 93.17% 112.05% 104.82% 79.12% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 12/10/16 15/10/15 15/10/14 16/10/13 24/10/12 14/10/11 18/10/10 -
Price 1.3900 1.5800 2.3500 4.0100 2.7600 1.6600 1.9200 -
P/RPS 14.53 14.35 18.91 14.86 11.50 8.31 12.03 3.19%
  YoY % 1.25% -24.11% 27.25% 29.22% 38.39% -30.92% -
  Horiz. % 120.78% 119.29% 157.19% 123.52% 95.59% 69.08% 100.00%
P/EPS 104.58 43.11 104.22 46.58 44.98 31.38 44.55 15.27%
  YoY % 142.59% -58.64% 123.74% 3.56% 43.34% -29.56% -
  Horiz. % 234.75% 96.77% 233.94% 104.56% 100.97% 70.44% 100.00%
EY 0.96 2.32 0.96 2.15 2.22 3.19 2.24 -13.16%
  YoY % -58.62% 141.67% -55.35% -3.15% -30.41% 42.41% -
  Horiz. % 42.86% 103.57% 42.86% 95.98% 99.11% 142.41% 100.00%
DY 1.08 0.95 0.85 0.75 1.09 1.81 1.56 -5.94%
  YoY % 13.68% 11.76% 13.33% -31.19% -39.78% 16.03% -
  Horiz. % 69.23% 60.90% 54.49% 48.08% 69.87% 116.03% 100.00%
P/NAPS 1.22 1.38 2.26 3.65 2.90 2.03 2.59 -11.78%
  YoY % -11.59% -38.94% -38.08% 25.86% 42.86% -21.62% -
  Horiz. % 47.10% 53.28% 87.26% 140.93% 111.97% 78.38% 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.
 


 

188  233  544  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.24-0.015 
 HSI-C5P 0.340.00 
 LAMBO 0.0650.00 
 HSI-H6Q 0.29-0.01 
 IMPIANA 0.045+0.005 
 VS 1.120.00 
 HSI-H6N 0.0750.00 
 FOCUS 0.185+0.025 
 MTRONIC 0.0750.00 
Partners & Brokers