Highlights

[ZHULIAN] YoY Quarter Result on 2014-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 31-May-2014  [#2]
Profit Trend QoQ -     -51.85%    YoY -     -78.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 48,522 47,218 55,269 65,647 106,233 110,985 92,687 -10.22%
  YoY % 2.76% -14.57% -15.81% -38.20% -4.28% 19.74% -
  Horiz. % 52.35% 50.94% 59.63% 70.83% 114.61% 119.74% 100.00%
PBT 16,057 11,158 14,674 11,696 42,364 34,145 23,662 -6.25%
  YoY % 43.91% -23.96% 25.46% -72.39% 24.07% 44.30% -
  Horiz. % 67.86% 47.16% 62.02% 49.43% 179.04% 144.30% 100.00%
Tax -3,865 -3,216 -3,571 -3,426 -4,437 -4,995 -2,650 6.49%
  YoY % -20.18% 9.94% -4.23% 22.79% 11.17% -88.49% -
  Horiz. % 145.85% 121.36% 134.75% 129.28% 167.43% 188.49% 100.00%
NP 12,192 7,942 11,103 8,270 37,927 29,150 21,012 -8.67%
  YoY % 53.51% -28.47% 34.26% -78.19% 30.11% 38.73% -
  Horiz. % 58.02% 37.80% 52.84% 39.36% 180.50% 138.73% 100.00%
NP to SH 12,192 7,942 11,103 8,270 37,927 29,150 21,012 -8.67%
  YoY % 53.51% -28.47% 34.26% -78.19% 30.11% 38.73% -
  Horiz. % 58.02% 37.80% 52.84% 39.36% 180.50% 138.73% 100.00%
Tax Rate 24.07 % 28.82 % 24.34 % 29.29 % 10.47 % 14.63 % 11.20 % 13.59%
  YoY % -16.48% 18.41% -16.90% 179.75% -28.43% 30.63% -
  Horiz. % 214.91% 257.32% 217.32% 261.52% 93.48% 130.62% 100.00%
Total Cost 36,330 39,276 44,166 57,377 68,306 81,835 71,675 -10.70%
  YoY % -7.50% -11.07% -23.02% -16.00% -16.53% 14.18% -
  Horiz. % 50.69% 54.80% 61.62% 80.05% 95.30% 114.18% 100.00%
Net Worth 573,895 524,446 495,649 479,642 479,457 421,866 366,445 7.76%
  YoY % 9.43% 5.81% 3.34% 0.04% 13.65% 15.12% -
  Horiz. % 156.61% 143.12% 135.26% 130.89% 130.84% 115.12% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 6,900 6,900 6,900 13,800 13,800 13,800 13,793 -10.89%
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 0.05% -
  Horiz. % 50.02% 50.02% 50.02% 100.05% 100.05% 100.05% 100.00%
Div Payout % 56.59 % 86.88 % 62.15 % 166.87 % 36.39 % 47.34 % 65.65 % -2.44%
  YoY % -34.86% 39.79% -62.76% 358.56% -23.13% -27.89% -
  Horiz. % 86.20% 132.34% 94.67% 254.18% 55.43% 72.11% 100.00%
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 573,895 524,446 495,649 479,642 479,457 421,866 366,445 7.76%
  YoY % 9.43% 5.81% 3.34% 0.04% 13.65% 15.12% -
  Horiz. % 156.61% 143.12% 135.26% 130.89% 130.84% 115.12% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 459,781 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 25.13 % 16.82 % 20.09 % 12.60 % 35.70 % 26.26 % 22.67 % 1.73%
  YoY % 49.41% -16.28% 59.44% -64.71% 35.95% 15.84% -
  Horiz. % 110.85% 74.19% 88.62% 55.58% 157.48% 115.84% 100.00%
ROE 2.12 % 1.51 % 2.24 % 1.72 % 7.91 % 6.91 % 5.73 % -15.26%
  YoY % 40.40% -32.59% 30.23% -78.26% 14.47% 20.59% -
  Horiz. % 37.00% 26.35% 39.09% 30.02% 138.05% 120.59% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 10.55 10.26 12.02 14.27 23.09 24.13 20.16 -10.22%
  YoY % 2.83% -14.64% -15.77% -38.20% -4.31% 19.69% -
  Horiz. % 52.33% 50.89% 59.62% 70.78% 114.53% 119.69% 100.00%
EPS 2.65 1.73 2.41 1.80 8.25 6.34 4.57 -8.67%
  YoY % 53.18% -28.22% 33.89% -78.18% 30.13% 38.73% -
  Horiz. % 57.99% 37.86% 52.74% 39.39% 180.53% 138.73% 100.00%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 0.7970 7.75%
  YoY % 9.43% 5.81% 3.34% 0.04% 13.65% 15.07% -
  Horiz. % 156.54% 143.05% 135.19% 130.83% 130.78% 115.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 10.55 10.26 12.02 14.27 23.09 24.13 20.15 -10.21%
  YoY % 2.83% -14.64% -15.77% -38.20% -4.31% 19.75% -
  Horiz. % 52.36% 50.92% 59.65% 70.82% 114.59% 119.75% 100.00%
EPS 2.65 1.73 2.41 1.80 8.25 6.34 4.57 -8.67%
  YoY % 53.18% -28.22% 33.89% -78.18% 30.13% 38.73% -
  Horiz. % 57.99% 37.86% 52.74% 39.39% 180.53% 138.73% 100.00%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 0.7966 7.76%
  YoY % 9.43% 5.81% 3.34% 0.04% 13.65% 15.13% -
  Horiz. % 156.62% 143.12% 135.26% 130.89% 130.84% 115.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.6000 1.3900 2.0500 2.7900 3.0900 1.9700 1.7000 -
P/RPS 15.17 13.54 17.06 19.55 13.38 8.17 8.43 10.28%
  YoY % 12.04% -20.63% -12.74% 46.11% 63.77% -3.08% -
  Horiz. % 179.95% 160.62% 202.37% 231.91% 158.72% 96.92% 100.00%
P/EPS 60.37 80.51 84.93 155.19 37.48 31.09 37.20 8.40%
  YoY % -25.02% -5.20% -45.27% 314.06% 20.55% -16.42% -
  Horiz. % 162.28% 216.42% 228.31% 417.18% 100.75% 83.58% 100.00%
EY 1.66 1.24 1.18 0.64 2.67 3.22 2.69 -7.72%
  YoY % 33.87% 5.08% 84.37% -76.03% -17.08% 19.70% -
  Horiz. % 61.71% 46.10% 43.87% 23.79% 99.26% 119.70% 100.00%
DY 0.94 1.08 0.73 1.08 0.97 1.52 1.76 -9.92%
  YoY % -12.96% 47.95% -32.41% 11.34% -36.18% -13.64% -
  Horiz. % 53.41% 61.36% 41.48% 61.36% 55.11% 86.36% 100.00%
P/NAPS 1.28 1.22 1.90 2.68 2.96 2.15 2.13 -8.13%
  YoY % 4.92% -35.79% -29.10% -9.46% 37.67% 0.94% -
  Horiz. % 60.09% 57.28% 89.20% 125.82% 138.97% 100.94% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 -
Price 1.6900 1.3700 2.0500 2.8400 3.1000 2.1000 1.7500 -
P/RPS 16.02 13.35 17.06 19.90 13.42 8.70 8.68 10.74%
  YoY % 20.00% -21.75% -14.27% 48.29% 54.25% 0.23% -
  Horiz. % 184.56% 153.80% 196.54% 229.26% 154.61% 100.23% 100.00%
P/EPS 63.76 79.35 84.93 157.97 37.60 33.14 38.29 8.86%
  YoY % -19.65% -6.57% -46.24% 320.13% 13.46% -13.45% -
  Horiz. % 166.52% 207.23% 221.81% 412.56% 98.20% 86.55% 100.00%
EY 1.57 1.26 1.18 0.63 2.66 3.02 2.61 -8.12%
  YoY % 24.60% 6.78% 87.30% -76.32% -11.92% 15.71% -
  Horiz. % 60.15% 48.28% 45.21% 24.14% 101.92% 115.71% 100.00%
DY 0.89 1.09 0.73 1.06 0.97 1.43 1.71 -10.30%
  YoY % -18.35% 49.32% -31.13% 9.28% -32.17% -16.37% -
  Horiz. % 52.05% 63.74% 42.69% 61.99% 56.73% 83.63% 100.00%
P/NAPS 1.35 1.20 1.90 2.72 2.97 2.29 2.20 -7.81%
  YoY % 12.50% -36.84% -30.15% -8.42% 29.69% 4.09% -
  Horiz. % 61.36% 54.55% 86.36% 123.64% 135.00% 104.09% 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
 
 

422  219  474  1062 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 JAG 0.09+0.01 
 AIRASIA 0.865+0.04 
 AAX 0.115+0.005 
 GDEX 0.41+0.03 
 XDL 0.065+0.01 
 CAREPLS 1.31+0.12 
 HUBLINE 0.0550.00 
 ARMADA 0.255+0.005 

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
Partners & Brokers