Highlights

[ZHULIAN] YoY TTM Result on 2014-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 21-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 30-Nov-2014  [#4]
Profit Trend QoQ -     -4.91%    YoY -     -61.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 205,686 191,301 225,910 243,686 417,055 450,425 357,542 -8.80%
  YoY % 7.52% -15.32% -7.29% -41.57% -7.41% 25.98% -
  Horiz. % 57.53% 53.50% 63.18% 68.16% 116.65% 125.98% 100.00%
PBT 67,204 56,246 70,715 57,909 145,333 141,323 115,856 -8.67%
  YoY % 19.48% -20.46% 22.11% -60.15% 2.84% 21.98% -
  Horiz. % 58.01% 48.55% 61.04% 49.98% 125.44% 121.98% 100.00%
Tax -14,392 -14,648 -17,671 -10,795 -24,323 -24,233 -19,752 -5.14%
  YoY % 1.75% 17.11% -63.70% 55.62% -0.37% -22.69% -
  Horiz. % 72.86% 74.16% 89.46% 54.65% 123.14% 122.69% 100.00%
NP 52,812 41,598 53,044 47,114 121,010 117,090 96,104 -9.49%
  YoY % 26.96% -21.58% 12.59% -61.07% 3.35% 21.84% -
  Horiz. % 54.95% 43.28% 55.19% 49.02% 125.92% 121.84% 100.00%
NP to SH 52,812 41,598 51,082 47,117 121,010 117,093 95,430 -9.38%
  YoY % 26.96% -18.57% 8.42% -61.06% 3.35% 22.70% -
  Horiz. % 55.34% 43.59% 53.53% 49.37% 126.80% 122.70% 100.00%
Tax Rate 21.42 % 26.04 % 24.99 % 18.64 % 16.74 % 17.15 % 17.05 % 3.87%
  YoY % -17.74% 4.20% 34.07% 11.35% -2.39% 0.59% -
  Horiz. % 125.63% 152.73% 146.57% 109.33% 98.18% 100.59% 100.00%
Total Cost 152,874 149,703 172,866 196,572 296,045 333,335 261,438 -8.55%
  YoY % 2.12% -13.40% -12.06% -33.60% -11.19% 27.50% -
  Horiz. % 58.47% 57.26% 66.12% 75.19% 113.24% 127.50% 100.00%
Net Worth 580,565 553,932 529,092 483,230 504,159 451,857 392,306 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.18% -
  Horiz. % 147.99% 141.20% 134.87% 123.18% 128.51% 115.18% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 34,500 27,600 27,600 46,000 73,600 71,303 54,755 -7.40%
  YoY % 25.00% 0.00% -40.00% -37.50% 3.22% 30.22% -
  Horiz. % 63.01% 50.41% 50.41% 84.01% 134.42% 130.22% 100.00%
Div Payout % 65.33 % 66.35 % 54.03 % 97.63 % 60.82 % 60.89 % 57.38 % 2.18%
  YoY % -1.54% 22.80% -44.66% 60.52% -0.11% 6.12% -
  Horiz. % 113.86% 115.63% 94.16% 170.15% 106.00% 106.12% 100.00%
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 580,565 553,932 529,092 483,230 504,159 451,857 392,306 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.18% -
  Horiz. % 147.99% 141.20% 134.87% 123.18% 128.51% 115.18% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 459,968 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 25.68 % 21.74 % 23.48 % 19.33 % 29.02 % 26.00 % 26.88 % -0.76%
  YoY % 18.12% -7.41% 21.47% -33.39% 11.62% -3.27% -
  Horiz. % 95.54% 80.88% 87.35% 71.91% 107.96% 96.73% 100.00%
ROE 9.10 % 7.51 % 9.65 % 9.75 % 24.00 % 25.91 % 24.33 % -15.11%
  YoY % 21.17% -22.18% -1.03% -59.38% -7.37% 6.49% -
  Horiz. % 37.40% 30.87% 39.66% 40.07% 98.64% 106.49% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 44.71 41.59 49.11 52.98 90.66 97.92 77.73 -8.80%
  YoY % 7.50% -15.31% -7.30% -41.56% -7.41% 25.97% -
  Horiz. % 57.52% 53.51% 63.18% 68.16% 116.63% 125.97% 100.00%
EPS 11.48 9.04 11.10 10.24 26.31 25.46 20.75 -9.39%
  YoY % 26.99% -18.56% 8.40% -61.08% 3.34% 22.70% -
  Horiz. % 55.33% 43.57% 53.49% 49.35% 126.80% 122.70% 100.00%
DPS 7.50 6.00 6.00 10.00 16.00 15.50 11.90 -7.40%
  YoY % 25.00% 0.00% -40.00% -37.50% 3.23% 30.25% -
  Horiz. % 63.03% 50.42% 50.42% 84.03% 134.45% 130.25% 100.00%
NAPS 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 0.8529 6.74%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.17% -
  Horiz. % 147.98% 141.19% 134.86% 123.17% 128.50% 115.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 44.71 41.59 49.11 52.98 90.66 97.92 77.73 -8.80%
  YoY % 7.50% -15.31% -7.30% -41.56% -7.41% 25.97% -
  Horiz. % 57.52% 53.51% 63.18% 68.16% 116.63% 125.97% 100.00%
EPS 11.48 9.04 11.10 10.24 26.31 25.46 20.75 -9.39%
  YoY % 26.99% -18.56% 8.40% -61.08% 3.34% 22.70% -
  Horiz. % 55.33% 43.57% 53.49% 49.35% 126.80% 122.70% 100.00%
DPS 7.50 6.00 6.00 10.00 16.00 15.50 11.90 -7.40%
  YoY % 25.00% 0.00% -40.00% -37.50% 3.23% 30.25% -
  Horiz. % 63.03% 50.42% 50.42% 84.03% 134.45% 130.25% 100.00%
NAPS 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 0.8528 6.75%
  YoY % 4.81% 4.69% 9.49% -4.15% 11.57% 15.19% -
  Horiz. % 147.99% 141.21% 134.87% 123.18% 128.52% 115.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.8000 1.3000 1.5100 2.1300 4.8800 2.6000 1.7200 -
P/RPS 4.03 3.13 3.07 4.02 5.38 2.66 2.21 10.52%
  YoY % 28.75% 1.95% -23.63% -25.28% 102.26% 20.36% -
  Horiz. % 182.35% 141.63% 138.91% 181.90% 243.44% 120.36% 100.00%
P/EPS 15.68 14.38 13.60 20.80 18.55 10.21 8.29 11.20%
  YoY % 9.04% 5.74% -34.62% 12.13% 81.68% 23.16% -
  Horiz. % 189.14% 173.46% 164.05% 250.90% 223.76% 123.16% 100.00%
EY 6.38 6.96 7.35 4.81 5.39 9.79 12.06 -10.06%
  YoY % -8.33% -5.31% 52.81% -10.76% -44.94% -18.82% -
  Horiz. % 52.90% 57.71% 60.95% 39.88% 44.69% 81.18% 100.00%
DY 4.17 4.62 3.97 4.69 3.28 5.96 6.92 -8.09%
  YoY % -9.74% 16.37% -15.35% 42.99% -44.97% -13.87% -
  Horiz. % 60.26% 66.76% 57.37% 67.77% 47.40% 86.13% 100.00%
P/NAPS 1.43 1.08 1.31 2.03 4.45 2.65 2.02 -5.59%
  YoY % 32.41% -17.56% -35.47% -54.38% 67.92% 31.19% -
  Horiz. % 70.79% 53.47% 64.85% 100.50% 220.30% 131.19% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 24/01/18 25/01/17 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 -
Price 2.0900 1.2400 1.4600 2.2700 3.4300 2.8200 1.8900 -
P/RPS 4.67 2.98 2.97 4.29 3.78 2.88 2.43 11.49%
  YoY % 56.71% 0.34% -30.77% 13.49% 31.25% 18.52% -
  Horiz. % 192.18% 122.63% 122.22% 176.54% 155.56% 118.52% 100.00%
P/EPS 18.20 13.71 13.15 22.16 13.04 11.08 9.11 12.21%
  YoY % 32.75% 4.26% -40.66% 69.94% 17.69% 21.62% -
  Horiz. % 199.78% 150.49% 144.35% 243.25% 143.14% 121.62% 100.00%
EY 5.49 7.29 7.61 4.51 7.67 9.03 10.98 -10.90%
  YoY % -24.69% -4.20% 68.74% -41.20% -15.06% -17.76% -
  Horiz. % 50.00% 66.39% 69.31% 41.07% 69.85% 82.24% 100.00%
DY 3.59 4.84 4.11 4.41 4.66 5.50 6.30 -8.94%
  YoY % -25.83% 17.76% -6.80% -5.36% -15.27% -12.70% -
  Horiz. % 56.98% 76.83% 65.24% 70.00% 73.97% 87.30% 100.00%
P/NAPS 1.66 1.03 1.27 2.16 3.13 2.87 2.22 -4.73%
  YoY % 61.17% -18.90% -41.20% -30.99% 9.06% 29.28% -
  Horiz. % 74.77% 46.40% 57.21% 97.30% 140.99% 129.28% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers