Highlights

[ZHULIAN] YoY TTM Result on 2014-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 28-Feb-2014  [#1]
Profit Trend QoQ -     -10.39%    YoY -     -8.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 191,516 218,855 232,748 374,493 447,264 383,199 322,507 -8.31%
  YoY % -12.49% -5.97% -37.85% -16.27% 16.72% 18.82% -
  Horiz. % 59.38% 67.86% 72.17% 116.12% 138.68% 118.82% 100.00%
PBT 64,119 64,459 54,734 130,366 142,102 122,966 101,849 -7.42%
  YoY % -0.53% 17.77% -58.02% -8.26% 15.56% 20.73% -
  Horiz. % 62.95% 63.29% 53.74% 128.00% 139.52% 120.73% 100.00%
Tax -15,040 -16,888 -12,245 -21,927 -23,661 -20,444 -18,001 -2.95%
  YoY % 10.94% -37.92% 44.16% 7.33% -15.74% -13.57% -
  Horiz. % 83.55% 93.82% 68.02% 121.81% 131.44% 113.57% 100.00%
NP 49,079 47,571 42,489 108,439 118,441 102,522 83,848 -8.53%
  YoY % 3.17% 11.96% -60.82% -8.44% 15.53% 22.27% -
  Horiz. % 58.53% 56.73% 50.67% 129.33% 141.26% 122.27% 100.00%
NP to SH 49,079 45,609 42,492 108,439 118,444 102,522 84,113 -8.58%
  YoY % 7.61% 7.34% -60.81% -8.45% 15.53% 21.89% -
  Horiz. % 58.35% 54.22% 50.52% 128.92% 140.82% 121.89% 100.00%
Tax Rate 23.46 % 26.20 % 22.37 % 16.82 % 16.65 % 16.63 % 17.67 % 4.83%
  YoY % -10.46% 17.12% 33.00% 1.02% 0.12% -5.89% -
  Horiz. % 132.77% 148.27% 126.60% 95.19% 94.23% 94.11% 100.00%
Total Cost 142,437 171,284 190,259 266,054 328,823 280,677 238,659 -8.24%
  YoY % -16.84% -9.97% -28.49% -19.09% 17.15% 17.61% -
  Horiz. % 59.68% 71.77% 79.72% 111.48% 137.78% 117.61% 100.00%
Net Worth 564,327 527,987 489,118 488,979 456,412 406,596 34,833,524 -49.67%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.25% -98.83% -
  Horiz. % 1.62% 1.52% 1.40% 1.40% 1.31% 1.17% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 27,600 27,600 39,100 73,600 71,297 55,191 51,328 -9.82%
  YoY % 0.00% -29.41% -46.88% 3.23% 29.18% 7.53% -
  Horiz. % 53.77% 53.77% 76.18% 143.39% 138.90% 107.53% 100.00%
Div Payout % 56.24 % 60.51 % 92.02 % 67.87 % 60.19 % 53.83 % 61.02 % -1.35%
  YoY % -7.06% -34.24% 35.58% 12.76% 11.81% -11.78% -
  Horiz. % 92.17% 99.16% 150.80% 111.23% 98.64% 88.22% 100.00%
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 564,327 527,987 489,118 488,979 456,412 406,596 34,833,524 -49.67%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.25% -98.83% -
  Horiz. % 1.62% 1.52% 1.40% 1.40% 1.31% 1.17% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,210 445,669 0.53%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.05% 3.26% -
  Horiz. % 103.22% 103.22% 103.22% 103.22% 103.22% 103.26% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 25.63 % 21.74 % 18.26 % 28.96 % 26.48 % 26.75 % 26.00 % -0.24%
  YoY % 17.89% 19.06% -36.95% 9.37% -1.01% 2.88% -
  Horiz. % 98.58% 83.62% 70.23% 111.38% 101.85% 102.88% 100.00%
ROE 8.70 % 8.64 % 8.69 % 22.18 % 25.95 % 25.21 % 0.24 % 81.82%
  YoY % 0.69% -0.58% -60.82% -14.53% 2.94% 10,404.17% -
  Horiz. % 3,625.00% 3,600.00% 3,620.83% 9,241.67% 10,812.50% 10,504.17% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 41.63 47.58 50.60 81.41 97.23 83.27 72.36 -8.79%
  YoY % -12.51% -5.97% -37.85% -16.27% 16.76% 15.08% -
  Horiz. % 57.53% 65.75% 69.93% 112.51% 134.37% 115.08% 100.00%
EPS 10.67 9.92 9.24 23.57 25.75 22.28 18.87 -9.06%
  YoY % 7.56% 7.36% -60.80% -8.47% 15.57% 18.07% -
  Horiz. % 56.54% 52.57% 48.97% 124.91% 136.46% 118.07% 100.00%
DPS 6.00 6.00 8.50 16.00 15.50 12.00 11.52 -10.29%
  YoY % 0.00% -29.41% -46.88% 3.23% 29.17% 4.17% -
  Horiz. % 52.08% 52.08% 73.78% 138.89% 134.55% 104.17% 100.00%
NAPS 1.2268 1.1478 1.0633 1.0630 0.9922 0.8835 78.1600 -49.93%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.30% -98.87% -
  Horiz. % 1.57% 1.47% 1.36% 1.36% 1.27% 1.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 41.63 47.58 50.60 81.41 97.23 83.30 70.11 -8.31%
  YoY % -12.51% -5.97% -37.85% -16.27% 16.72% 18.81% -
  Horiz. % 59.38% 67.86% 72.17% 116.12% 138.68% 118.81% 100.00%
EPS 10.67 9.92 9.24 23.57 25.75 22.29 18.29 -8.58%
  YoY % 7.56% 7.36% -60.80% -8.47% 15.52% 21.87% -
  Horiz. % 58.34% 54.24% 50.52% 128.87% 140.79% 121.87% 100.00%
DPS 6.00 6.00 8.50 16.00 15.50 12.00 11.16 -9.82%
  YoY % 0.00% -29.41% -46.88% 3.23% 29.17% 7.53% -
  Horiz. % 53.76% 53.76% 76.16% 143.37% 138.89% 107.53% 100.00%
NAPS 1.2268 1.1478 1.0633 1.0630 0.9922 0.8839 75.7251 -49.67%
  YoY % 6.88% 7.95% 0.03% 7.14% 12.25% -98.83% -
  Horiz. % 1.62% 1.52% 1.40% 1.40% 1.31% 1.17% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.5600 1.3900 2.0500 2.9800 2.6700 1.8900 1.7200 -
P/RPS 3.75 2.92 4.05 3.66 2.75 2.27 2.38 7.86%
  YoY % 28.42% -27.90% 10.66% 33.09% 21.15% -4.62% -
  Horiz. % 157.56% 122.69% 170.17% 153.78% 115.55% 95.38% 100.00%
P/EPS 14.62 14.02 22.19 12.64 10.37 8.48 9.11 8.19%
  YoY % 4.28% -36.82% 75.55% 21.89% 22.29% -6.92% -
  Horiz. % 160.48% 153.90% 243.58% 138.75% 113.83% 93.08% 100.00%
EY 6.84 7.13 4.51 7.91 9.64 11.79 10.97 -7.56%
  YoY % -4.07% 58.09% -42.98% -17.95% -18.24% 7.47% -
  Horiz. % 62.35% 65.00% 41.11% 72.11% 87.88% 107.47% 100.00%
DY 3.85 4.32 4.15 5.37 5.81 6.35 6.70 -8.81%
  YoY % -10.88% 4.10% -22.72% -7.57% -8.50% -5.22% -
  Horiz. % 57.46% 64.48% 61.94% 80.15% 86.72% 94.78% 100.00%
P/NAPS 1.27 1.21 1.93 2.80 2.69 2.14 0.02 99.61%
  YoY % 4.96% -37.31% -31.07% 4.09% 25.70% 10,600.00% -
  Horiz. % 6,350.00% 6,050.00% 9,650.00% 14,000.00% 13,450.00% 10,700.00% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 12/04/12 18/04/11 -
Price 1.9000 1.5300 2.0500 2.8400 2.9000 1.9000 1.7800 -
P/RPS 4.56 3.22 4.05 3.49 2.98 2.28 2.46 10.82%
  YoY % 41.61% -20.49% 16.05% 17.11% 30.70% -7.32% -
  Horiz. % 185.37% 130.89% 164.63% 141.87% 121.14% 92.68% 100.00%
P/EPS 17.81 15.43 22.19 12.05 11.26 8.53 9.43 11.17%
  YoY % 15.42% -30.46% 84.15% 7.02% 32.00% -9.54% -
  Horiz. % 188.87% 163.63% 235.31% 127.78% 119.41% 90.46% 100.00%
EY 5.62 6.48 4.51 8.30 8.88 11.72 10.60 -10.03%
  YoY % -13.27% 43.68% -45.66% -6.53% -24.23% 10.57% -
  Horiz. % 53.02% 61.13% 42.55% 78.30% 83.77% 110.57% 100.00%
DY 3.16 3.92 4.15 5.63 5.34 6.32 6.47 -11.25%
  YoY % -19.39% -5.54% -26.29% 5.43% -15.51% -2.32% -
  Horiz. % 48.84% 60.59% 64.14% 87.02% 82.53% 97.68% 100.00%
P/NAPS 1.55 1.33 1.93 2.67 2.92 2.15 0.02 106.35%
  YoY % 16.54% -31.09% -27.72% -8.56% 35.81% 10,650.00% -
  Horiz. % 7,750.00% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers