Highlights

[ZHULIAN] YoY Quarter Result on 2012-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 11-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     2.66%    YoY -     38.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 55,269 65,647 106,233 110,985 92,687 77,920 73,554 -4.65%
  YoY % -15.81% -38.20% -4.28% 19.74% 18.95% 5.94% -
  Horiz. % 75.14% 89.25% 144.43% 150.89% 126.01% 105.94% 100.00%
PBT 14,674 11,696 42,364 34,145 23,662 20,589 19,741 -4.82%
  YoY % 25.46% -72.39% 24.07% 44.30% 14.93% 4.30% -
  Horiz. % 74.33% 59.25% 214.60% 172.96% 119.86% 104.30% 100.00%
Tax -3,571 -3,426 -4,437 -4,995 -2,650 -2,673 -3,051 2.66%
  YoY % -4.23% 22.79% 11.17% -88.49% 0.86% 12.39% -
  Horiz. % 117.04% 112.29% 145.43% 163.72% 86.86% 87.61% 100.00%
NP 11,103 8,270 37,927 29,150 21,012 17,916 16,690 -6.56%
  YoY % 34.26% -78.19% 30.11% 38.73% 17.28% 7.35% -
  Horiz. % 66.52% 49.55% 227.24% 174.66% 125.90% 107.35% 100.00%
NP to SH 11,103 8,270 37,927 29,150 21,012 18,013 16,690 -6.56%
  YoY % 34.26% -78.19% 30.11% 38.73% 16.65% 7.93% -
  Horiz. % 66.52% 49.55% 227.24% 174.66% 125.90% 107.93% 100.00%
Tax Rate 24.34 % 29.29 % 10.47 % 14.63 % 11.20 % 12.98 % 15.46 % 7.85%
  YoY % -16.90% 179.75% -28.43% 30.63% -13.71% -16.04% -
  Horiz. % 157.44% 189.46% 67.72% 94.63% 72.45% 83.96% 100.00%
Total Cost 44,166 57,377 68,306 81,835 71,675 60,004 56,864 -4.12%
  YoY % -23.02% -16.00% -16.53% 14.18% 19.45% 5.52% -
  Horiz. % 77.67% 100.90% 120.12% 143.91% 126.05% 105.52% 100.00%
Net Worth 495,649 479,642 479,457 421,866 366,445 335,552 292,178 9.20%
  YoY % 3.34% 0.04% 13.65% 15.12% 9.21% 14.85% -
  Horiz. % 169.64% 164.16% 164.10% 144.39% 125.42% 114.85% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 6,900 13,800 13,800 13,800 13,793 10,352 10,345 -6.52%
  YoY % -50.00% 0.00% 0.00% 0.05% 33.24% 0.07% -
  Horiz. % 66.70% 133.40% 133.40% 133.40% 133.33% 100.07% 100.00%
Div Payout % 62.15 % 166.87 % 36.39 % 47.34 % 65.65 % 57.47 % 61.98 % 0.05%
  YoY % -62.76% 358.56% -23.13% -27.89% 14.23% -7.28% -
  Horiz. % 100.27% 269.23% 58.71% 76.38% 105.92% 92.72% 100.00%
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 495,649 479,642 479,457 421,866 366,445 335,552 292,178 9.20%
  YoY % 3.34% 0.04% 13.65% 15.12% 9.21% 14.85% -
  Horiz. % 169.64% 164.16% 164.10% 144.39% 125.42% 114.85% 100.00%
NOSH 460,000 460,000 460,000 460,000 459,781 345,076 344,834 4.92%
  YoY % 0.00% 0.00% 0.00% 0.05% 33.24% 0.07% -
  Horiz. % 133.40% 133.40% 133.40% 133.40% 133.33% 100.07% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 20.09 % 12.60 % 35.70 % 26.26 % 22.67 % 22.99 % 22.69 % -2.01%
  YoY % 59.44% -64.71% 35.95% 15.84% -1.39% 1.32% -
  Horiz. % 88.54% 55.53% 157.34% 115.73% 99.91% 101.32% 100.00%
ROE 2.24 % 1.72 % 7.91 % 6.91 % 5.73 % 5.37 % 5.71 % -14.43%
  YoY % 30.23% -78.26% 14.47% 20.59% 6.70% -5.95% -
  Horiz. % 39.23% 30.12% 138.53% 121.02% 100.35% 94.05% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 12.02 14.27 23.09 24.13 20.16 22.58 21.33 -9.11%
  YoY % -15.77% -38.20% -4.31% 19.69% -10.72% 5.86% -
  Horiz. % 56.35% 66.90% 108.25% 113.13% 94.51% 105.86% 100.00%
EPS 2.41 1.80 8.25 6.34 4.57 5.22 4.84 -10.97%
  YoY % 33.89% -78.18% 30.13% 38.73% -12.45% 7.85% -
  Horiz. % 49.79% 37.19% 170.45% 130.99% 94.42% 107.85% 100.00%
DPS 1.50 3.00 3.00 3.00 3.00 3.00 3.00 -10.91%
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0775 1.0427 1.0423 0.9171 0.7970 0.9724 0.8473 4.09%
  YoY % 3.34% 0.04% 13.65% 15.07% -18.04% 14.76% -
  Horiz. % 127.17% 123.06% 123.01% 108.24% 94.06% 114.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 12.02 14.27 23.09 24.13 20.15 16.94 15.99 -4.64%
  YoY % -15.77% -38.20% -4.31% 19.75% 18.95% 5.94% -
  Horiz. % 75.17% 89.24% 144.40% 150.91% 126.02% 105.94% 100.00%
EPS 2.41 1.80 8.25 6.34 4.57 3.92 3.63 -6.60%
  YoY % 33.89% -78.18% 30.13% 38.73% 16.58% 7.99% -
  Horiz. % 66.39% 49.59% 227.27% 174.66% 125.90% 107.99% 100.00%
DPS 1.50 3.00 3.00 3.00 3.00 2.25 2.25 -6.53%
  YoY % -50.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 66.67% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 1.0775 1.0427 1.0423 0.9171 0.7966 0.7295 0.6352 9.20%
  YoY % 3.34% 0.04% 13.65% 15.13% 9.20% 14.85% -
  Horiz. % 169.63% 164.15% 164.09% 144.38% 125.41% 114.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.0500 2.7900 3.0900 1.9700 1.7000 2.4400 1.2300 -
P/RPS 17.06 19.55 13.38 8.17 8.43 10.81 5.77 19.79%
  YoY % -12.74% 46.11% 63.77% -3.08% -22.02% 87.35% -
  Horiz. % 295.67% 338.82% 231.89% 141.59% 146.10% 187.35% 100.00%
P/EPS 84.93 155.19 37.48 31.09 37.20 46.74 25.41 22.27%
  YoY % -45.27% 314.06% 20.55% -16.42% -20.41% 83.94% -
  Horiz. % 334.24% 610.74% 147.50% 122.35% 146.40% 183.94% 100.00%
EY 1.18 0.64 2.67 3.22 2.69 2.14 3.93 -18.16%
  YoY % 84.37% -76.03% -17.08% 19.70% 25.70% -45.55% -
  Horiz. % 30.03% 16.28% 67.94% 81.93% 68.45% 54.45% 100.00%
DY 0.73 1.08 0.97 1.52 1.76 1.23 2.44 -18.21%
  YoY % -32.41% 11.34% -36.18% -13.64% 43.09% -49.59% -
  Horiz. % 29.92% 44.26% 39.75% 62.30% 72.13% 50.41% 100.00%
P/NAPS 1.90 2.68 2.96 2.15 2.13 2.51 1.45 4.61%
  YoY % -29.10% -9.46% 37.67% 0.94% -15.14% 73.10% -
  Horiz. % 131.03% 184.83% 204.14% 148.28% 146.90% 173.10% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 15/07/09 -
Price 2.0500 2.8400 3.1000 2.1000 1.7500 2.7300 1.4500 -
P/RPS 17.06 19.90 13.42 8.70 8.68 12.09 6.80 16.56%
  YoY % -14.27% 48.29% 54.25% 0.23% -28.21% 77.79% -
  Horiz. % 250.88% 292.65% 197.35% 127.94% 127.65% 177.79% 100.00%
P/EPS 84.93 157.97 37.60 33.14 38.29 52.30 29.96 18.96%
  YoY % -46.24% 320.13% 13.46% -13.45% -26.79% 74.57% -
  Horiz. % 283.48% 527.27% 125.50% 110.61% 127.80% 174.57% 100.00%
EY 1.18 0.63 2.66 3.02 2.61 1.91 3.34 -15.91%
  YoY % 87.30% -76.32% -11.92% 15.71% 36.65% -42.81% -
  Horiz. % 35.33% 18.86% 79.64% 90.42% 78.14% 57.19% 100.00%
DY 0.73 1.06 0.97 1.43 1.71 1.10 2.07 -15.94%
  YoY % -31.13% 9.28% -32.17% -16.37% 55.45% -46.86% -
  Horiz. % 35.27% 51.21% 46.86% 69.08% 82.61% 53.14% 100.00%
P/NAPS 1.90 2.72 2.97 2.29 2.20 2.81 1.71 1.77%
  YoY % -30.15% -8.42% 29.69% 4.09% -21.71% 64.33% -
  Horiz. % 111.11% 159.06% 173.68% 133.92% 128.65% 164.33% 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