Highlights

[ZHULIAN] YoY TTM Result on 2013-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 17-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 28-Feb-2013  [#1]
Profit Trend QoQ -     1.15%    YoY -     15.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 218,855 232,748 374,493 447,264 383,199 322,507 330,517 -6.63%
  YoY % -5.97% -37.85% -16.27% 16.72% 18.82% -2.42% -
  Horiz. % 66.22% 70.42% 113.31% 135.32% 115.94% 97.58% 100.00%
PBT 64,459 54,734 130,366 142,102 122,966 101,849 111,902 -8.78%
  YoY % 17.77% -58.02% -8.26% 15.56% 20.73% -8.98% -
  Horiz. % 57.60% 48.91% 116.50% 126.99% 109.89% 91.02% 100.00%
Tax -16,888 -12,245 -21,927 -23,661 -20,444 -18,001 -21,888 -4.23%
  YoY % -37.92% 44.16% 7.33% -15.74% -13.57% 17.76% -
  Horiz. % 77.16% 55.94% 100.18% 108.10% 93.40% 82.24% 100.00%
NP 47,571 42,489 108,439 118,441 102,522 83,848 90,014 -10.07%
  YoY % 11.96% -60.82% -8.44% 15.53% 22.27% -6.85% -
  Horiz. % 52.85% 47.20% 120.47% 131.58% 113.90% 93.15% 100.00%
NP to SH 45,609 42,492 108,439 118,444 102,522 84,113 89,998 -10.70%
  YoY % 7.34% -60.81% -8.45% 15.53% 21.89% -6.54% -
  Horiz. % 50.68% 47.21% 120.49% 131.61% 113.92% 93.46% 100.00%
Tax Rate 26.20 % 22.37 % 16.82 % 16.65 % 16.63 % 17.67 % 19.56 % 4.99%
  YoY % 17.12% 33.00% 1.02% 0.12% -5.89% -9.66% -
  Horiz. % 133.95% 114.37% 85.99% 85.12% 85.02% 90.34% 100.00%
Total Cost 171,284 190,259 266,054 328,823 280,677 238,659 240,503 -5.49%
  YoY % -9.97% -28.49% -19.09% 17.15% 17.61% -0.77% -
  Horiz. % 71.22% 79.11% 110.62% 136.72% 116.70% 99.23% 100.00%
Net Worth 527,987 489,118 488,979 456,412 406,596 34,833,524 0 -
  YoY % 7.95% 0.03% 7.14% 12.25% -98.83% 0.00% -
  Horiz. % 1.52% 1.40% 1.40% 1.31% 1.17% 100.00% -
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 27,600 39,100 73,600 71,297 55,191 51,328 48,289 -8.89%
  YoY % -29.41% -46.88% 3.23% 29.18% 7.53% 6.29% -
  Horiz. % 57.16% 80.97% 152.42% 147.65% 114.29% 106.29% 100.00%
Div Payout % 60.51 % 92.02 % 67.87 % 60.19 % 53.83 % 61.02 % 53.66 % 2.02%
  YoY % -34.24% 35.58% 12.76% 11.81% -11.78% 13.72% -
  Horiz. % 112.77% 171.49% 126.48% 112.17% 100.32% 113.72% 100.00%
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 527,987 489,118 488,979 456,412 406,596 34,833,524 0 -
  YoY % 7.95% 0.03% 7.14% 12.25% -98.83% 0.00% -
  Horiz. % 1.52% 1.40% 1.40% 1.31% 1.17% 100.00% -
NOSH 460,000 460,000 460,000 460,000 460,210 445,669 344,799 4.92%
  YoY % 0.00% 0.00% 0.00% -0.05% 3.26% 29.25% -
  Horiz. % 133.41% 133.41% 133.41% 133.41% 133.47% 129.25% 100.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 21.74 % 18.26 % 28.96 % 26.48 % 26.75 % 26.00 % 27.23 % -3.68%
  YoY % 19.06% -36.95% 9.37% -1.01% 2.88% -4.52% -
  Horiz. % 79.84% 67.06% 106.35% 97.25% 98.24% 95.48% 100.00%
ROE 8.64 % 8.69 % 22.18 % 25.95 % 25.21 % 0.24 % - % -
  YoY % -0.58% -60.82% -14.53% 2.94% 10,404.17% 0.00% -
  Horiz. % 3,600.00% 3,620.83% 9,241.67% 10,812.50% 10,504.17% 100.00% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 47.58 50.60 81.41 97.23 83.27 72.36 95.86 -11.01%
  YoY % -5.97% -37.85% -16.27% 16.76% 15.08% -24.51% -
  Horiz. % 49.63% 52.79% 84.93% 101.43% 86.87% 75.49% 100.00%
EPS 9.92 9.24 23.57 25.75 22.28 18.87 26.10 -14.88%
  YoY % 7.36% -60.80% -8.47% 15.57% 18.07% -27.70% -
  Horiz. % 38.01% 35.40% 90.31% 98.66% 85.36% 72.30% 100.00%
DPS 6.00 8.50 16.00 15.50 12.00 11.52 14.00 -13.16%
  YoY % -29.41% -46.88% 3.23% 29.17% 4.17% -17.71% -
  Horiz. % 42.86% 60.71% 114.29% 110.71% 85.71% 82.29% 100.00%
NAPS 1.1478 1.0633 1.0630 0.9922 0.8835 78.1600 0.0000 -
  YoY % 7.95% 0.03% 7.14% 12.30% -98.87% 0.00% -
  Horiz. % 1.47% 1.36% 1.36% 1.27% 1.13% 100.00% -
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 47.58 50.60 81.41 97.23 83.30 70.11 71.85 -6.63%
  YoY % -5.97% -37.85% -16.27% 16.72% 18.81% -2.42% -
  Horiz. % 66.22% 70.42% 113.31% 135.32% 115.94% 97.58% 100.00%
EPS 9.92 9.24 23.57 25.75 22.29 18.29 19.56 -10.69%
  YoY % 7.36% -60.80% -8.47% 15.52% 21.87% -6.49% -
  Horiz. % 50.72% 47.24% 120.50% 131.65% 113.96% 93.51% 100.00%
DPS 6.00 8.50 16.00 15.50 12.00 11.16 10.50 -8.90%
  YoY % -29.41% -46.88% 3.23% 29.17% 7.53% 6.29% -
  Horiz. % 57.14% 80.95% 152.38% 147.62% 114.29% 106.29% 100.00%
NAPS 1.1478 1.0633 1.0630 0.9922 0.8839 75.7251 0.0000 -
  YoY % 7.95% 0.03% 7.14% 12.25% -98.83% 0.00% -
  Horiz. % 1.52% 1.40% 1.40% 1.31% 1.17% 100.00% -
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.3900 2.0500 2.9800 2.6700 1.8900 1.7200 2.0000 -
P/RPS 2.92 4.05 3.66 2.75 2.27 2.38 2.09 5.73%
  YoY % -27.90% 10.66% 33.09% 21.15% -4.62% 13.88% -
  Horiz. % 139.71% 193.78% 175.12% 131.58% 108.61% 113.88% 100.00%
P/EPS 14.02 22.19 12.64 10.37 8.48 9.11 7.66 10.59%
  YoY % -36.82% 75.55% 21.89% 22.29% -6.92% 18.93% -
  Horiz. % 183.03% 289.69% 165.01% 135.38% 110.70% 118.93% 100.00%
EY 7.13 4.51 7.91 9.64 11.79 10.97 13.05 -9.58%
  YoY % 58.09% -42.98% -17.95% -18.24% 7.47% -15.94% -
  Horiz. % 54.64% 34.56% 60.61% 73.87% 90.34% 84.06% 100.00%
DY 4.32 4.15 5.37 5.81 6.35 6.70 7.00 -7.72%
  YoY % 4.10% -22.72% -7.57% -8.50% -5.22% -4.29% -
  Horiz. % 61.71% 59.29% 76.71% 83.00% 90.71% 95.71% 100.00%
P/NAPS 1.21 1.93 2.80 2.69 2.14 0.02 0.00 -
  YoY % -37.31% -31.07% 4.09% 25.70% 10,600.00% 0.00% -
  Horiz. % 6,050.00% 9,650.00% 14,000.00% 13,450.00% 10,700.00% 100.00% -
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 13/04/16 15/04/15 16/04/14 17/04/13 12/04/12 18/04/11 14/04/10 -
Price 1.5300 2.0500 2.8400 2.9000 1.9000 1.7800 2.2900 -
P/RPS 3.22 4.05 3.49 2.98 2.28 2.46 2.39 5.09%
  YoY % -20.49% 16.05% 17.11% 30.70% -7.32% 2.93% -
  Horiz. % 134.73% 169.46% 146.03% 124.69% 95.40% 102.93% 100.00%
P/EPS 15.43 22.19 12.05 11.26 8.53 9.43 8.77 9.86%
  YoY % -30.46% 84.15% 7.02% 32.00% -9.54% 7.53% -
  Horiz. % 175.94% 253.02% 137.40% 128.39% 97.26% 107.53% 100.00%
EY 6.48 4.51 8.30 8.88 11.72 10.60 11.40 -8.98%
  YoY % 43.68% -45.66% -6.53% -24.23% 10.57% -7.02% -
  Horiz. % 56.84% 39.56% 72.81% 77.89% 102.81% 92.98% 100.00%
DY 3.92 4.15 5.63 5.34 6.32 6.47 6.11 -7.12%
  YoY % -5.54% -26.29% 5.43% -15.51% -2.32% 5.89% -
  Horiz. % 64.16% 67.92% 92.14% 87.40% 103.44% 105.89% 100.00%
P/NAPS 1.33 1.93 2.67 2.92 2.15 0.02 0.00 -
  YoY % -31.09% -27.72% -8.56% 35.81% 10,650.00% 0.00% -
  Horiz. % 6,650.00% 9,650.00% 13,350.00% 14,600.00% 10,750.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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