Highlights

[ZHULIAN] YoY Quarter Result on 2013-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 17-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-May-2013  [#2]
Profit Trend QoQ -     27.50%    YoY -     30.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 47,218 55,269 65,647 106,233 110,985 92,687 77,920 -8.00%
  YoY % -14.57% -15.81% -38.20% -4.28% 19.74% 18.95% -
  Horiz. % 60.60% 70.93% 84.25% 136.34% 142.43% 118.95% 100.00%
PBT 11,158 14,674 11,696 42,364 34,145 23,662 20,589 -9.70%
  YoY % -23.96% 25.46% -72.39% 24.07% 44.30% 14.93% -
  Horiz. % 54.19% 71.27% 56.81% 205.76% 165.84% 114.93% 100.00%
Tax -3,216 -3,571 -3,426 -4,437 -4,995 -2,650 -2,673 3.13%
  YoY % 9.94% -4.23% 22.79% 11.17% -88.49% 0.86% -
  Horiz. % 120.31% 133.60% 128.17% 165.99% 186.87% 99.14% 100.00%
NP 7,942 11,103 8,270 37,927 29,150 21,012 17,916 -12.67%
  YoY % -28.47% 34.26% -78.19% 30.11% 38.73% 17.28% -
  Horiz. % 44.33% 61.97% 46.16% 211.69% 162.70% 117.28% 100.00%
NP to SH 7,942 11,103 8,270 37,927 29,150 21,012 18,013 -12.75%
  YoY % -28.47% 34.26% -78.19% 30.11% 38.73% 16.65% -
  Horiz. % 44.09% 61.64% 45.91% 210.55% 161.83% 116.65% 100.00%
Tax Rate 28.82 % 24.34 % 29.29 % 10.47 % 14.63 % 11.20 % 12.98 % 14.20%
  YoY % 18.41% -16.90% 179.75% -28.43% 30.63% -13.71% -
  Horiz. % 222.03% 187.52% 225.65% 80.66% 112.71% 86.29% 100.00%
Total Cost 39,276 44,166 57,377 68,306 81,835 71,675 60,004 -6.81%
  YoY % -11.07% -23.02% -16.00% -16.53% 14.18% 19.45% -
  Horiz. % 65.46% 73.61% 95.62% 113.84% 136.38% 119.45% 100.00%
Net Worth 524,446 495,649 479,642 479,457 421,866 366,445 335,552 7.72%
  YoY % 5.81% 3.34% 0.04% 13.65% 15.12% 9.21% -
  Horiz. % 156.29% 147.71% 142.94% 142.89% 125.72% 109.21% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 6,900 6,900 13,800 13,800 13,800 13,793 10,352 -6.53%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.05% 33.24% -
  Horiz. % 66.65% 66.65% 133.30% 133.30% 133.30% 133.24% 100.00%
Div Payout % 86.88 % 62.15 % 166.87 % 36.39 % 47.34 % 65.65 % 57.47 % 7.12%
  YoY % 39.79% -62.76% 358.56% -23.13% -27.89% 14.23% -
  Horiz. % 151.17% 108.14% 290.36% 63.32% 82.37% 114.23% 100.00%
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 524,446 495,649 479,642 479,457 421,866 366,445 335,552 7.72%
  YoY % 5.81% 3.34% 0.04% 13.65% 15.12% 9.21% -
  Horiz. % 156.29% 147.71% 142.94% 142.89% 125.72% 109.21% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 459,781 345,076 4.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% 33.24% -
  Horiz. % 133.30% 133.30% 133.30% 133.30% 133.30% 133.24% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 16.82 % 20.09 % 12.60 % 35.70 % 26.26 % 22.67 % 22.99 % -5.07%
  YoY % -16.28% 59.44% -64.71% 35.95% 15.84% -1.39% -
  Horiz. % 73.16% 87.39% 54.81% 155.28% 114.22% 98.61% 100.00%
ROE 1.51 % 2.24 % 1.72 % 7.91 % 6.91 % 5.73 % 5.37 % -19.04%
  YoY % -32.59% 30.23% -78.26% 14.47% 20.59% 6.70% -
  Horiz. % 28.12% 41.71% 32.03% 147.30% 128.68% 106.70% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 10.26 12.02 14.27 23.09 24.13 20.16 22.58 -12.31%
  YoY % -14.64% -15.77% -38.20% -4.31% 19.69% -10.72% -
  Horiz. % 45.44% 53.23% 63.20% 102.26% 106.86% 89.28% 100.00%
EPS 1.73 2.41 1.80 8.25 6.34 4.57 5.22 -16.80%
  YoY % -28.22% 33.89% -78.18% 30.13% 38.73% -12.45% -
  Horiz. % 33.14% 46.17% 34.48% 158.05% 121.46% 87.55% 100.00%
DPS 1.50 1.50 3.00 3.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1401 1.0775 1.0427 1.0423 0.9171 0.7970 0.9724 2.68%
  YoY % 5.81% 3.34% 0.04% 13.65% 15.07% -18.04% -
  Horiz. % 117.25% 110.81% 107.23% 107.19% 94.31% 81.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 10.26 12.02 14.27 23.09 24.13 20.15 16.94 -8.01%
  YoY % -14.64% -15.77% -38.20% -4.31% 19.75% 18.95% -
  Horiz. % 60.57% 70.96% 84.24% 136.30% 142.44% 118.95% 100.00%
EPS 1.73 2.41 1.80 8.25 6.34 4.57 3.92 -12.73%
  YoY % -28.22% 33.89% -78.18% 30.13% 38.73% 16.58% -
  Horiz. % 44.13% 61.48% 45.92% 210.46% 161.73% 116.58% 100.00%
DPS 1.50 1.50 3.00 3.00 3.00 3.00 2.25 -6.53%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 66.67% 66.67% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 1.1401 1.0775 1.0427 1.0423 0.9171 0.7966 0.7295 7.72%
  YoY % 5.81% 3.34% 0.04% 13.65% 15.13% 9.20% -
  Horiz. % 156.29% 147.70% 142.93% 142.88% 125.72% 109.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.3900 2.0500 2.7900 3.0900 1.9700 1.7000 2.4400 -
P/RPS 13.54 17.06 19.55 13.38 8.17 8.43 10.81 3.82%
  YoY % -20.63% -12.74% 46.11% 63.77% -3.08% -22.02% -
  Horiz. % 125.25% 157.82% 180.85% 123.77% 75.58% 77.98% 100.00%
P/EPS 80.51 84.93 155.19 37.48 31.09 37.20 46.74 9.48%
  YoY % -5.20% -45.27% 314.06% 20.55% -16.42% -20.41% -
  Horiz. % 172.25% 181.71% 332.03% 80.19% 66.52% 79.59% 100.00%
EY 1.24 1.18 0.64 2.67 3.22 2.69 2.14 -8.69%
  YoY % 5.08% 84.37% -76.03% -17.08% 19.70% 25.70% -
  Horiz. % 57.94% 55.14% 29.91% 124.77% 150.47% 125.70% 100.00%
DY 1.08 0.73 1.08 0.97 1.52 1.76 1.23 -2.14%
  YoY % 47.95% -32.41% 11.34% -36.18% -13.64% 43.09% -
  Horiz. % 87.80% 59.35% 87.80% 78.86% 123.58% 143.09% 100.00%
P/NAPS 1.22 1.90 2.68 2.96 2.15 2.13 2.51 -11.32%
  YoY % -35.79% -29.10% -9.46% 37.67% 0.94% -15.14% -
  Horiz. % 48.61% 75.70% 106.77% 117.93% 85.66% 84.86% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 -
Price 1.3700 2.0500 2.8400 3.1000 2.1000 1.7500 2.7300 -
P/RPS 13.35 17.06 19.90 13.42 8.70 8.68 12.09 1.66%
  YoY % -21.75% -14.27% 48.29% 54.25% 0.23% -28.21% -
  Horiz. % 110.42% 141.11% 164.60% 111.00% 71.96% 71.79% 100.00%
P/EPS 79.35 84.93 157.97 37.60 33.14 38.29 52.30 7.19%
  YoY % -6.57% -46.24% 320.13% 13.46% -13.45% -26.79% -
  Horiz. % 151.72% 162.39% 302.05% 71.89% 63.37% 73.21% 100.00%
EY 1.26 1.18 0.63 2.66 3.02 2.61 1.91 -6.69%
  YoY % 6.78% 87.30% -76.32% -11.92% 15.71% 36.65% -
  Horiz. % 65.97% 61.78% 32.98% 139.27% 158.12% 136.65% 100.00%
DY 1.09 0.73 1.06 0.97 1.43 1.71 1.10 -0.15%
  YoY % 49.32% -31.13% 9.28% -32.17% -16.37% 55.45% -
  Horiz. % 99.09% 66.36% 96.36% 88.18% 130.00% 155.45% 100.00%
P/NAPS 1.20 1.90 2.72 2.97 2.29 2.20 2.81 -13.21%
  YoY % -36.84% -30.15% -8.42% 29.69% 4.09% -21.71% -
  Horiz. % 42.70% 67.62% 96.80% 105.69% 81.49% 78.29% 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.
 


 

147  139  413  1511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.23-0.025 
 VS 1.14+0.02 
 HSI-H6Q 0.300.00 
 HSI-C5P 0.33-0.01 
 HSI-H6N 0.0750.00 
 IMPIANA 0.040.00 
 KHEESAN 0.365+0.005 
 KOMARK 0.32+0.01 
 DSONIC 0.54+0.015 
Partners & Brokers