[ZHULIAN] YoY Annual (Unaudited) Result on 30-Nov-2012 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

23-Jan-2013

Admission Sponsor

Sponsor

Financial Year

30-Nov-2012

Quarter

30-Nov-2012 [#4]

Profit Trend

YoY- 22.84%

Quarter Report

4THQTR30NOV2012 Result (2).pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Annual (Unaudited) Result
Revenue	225,910	243,686	417,056	450,425	357,542	322,611	315,275	-5.40%
YoY %	-7.29%	-41.57%	-7.41%	25.98%	10.83%	2.33%	-	-
Horiz. %	71.65%	77.29%	132.28%	142.87%	113.41%	102.33%	100.00%	-
PBT	70,715	57,909	145,333	141,323	115,072	105,897	102,704	-6.02%
YoY %	22.11%	-60.15%	2.84%	22.81%	8.66%	3.11%	-	-
Horiz. %	68.85%	56.38%	141.51%	137.60%	112.04%	103.11%	100.00%	-
Tax	-17,671	-10,795	-24,323	-24,233	-19,752	-19,225	-20,647	-2.55%
YoY %	-63.70%	55.62%	-0.37%	-22.69%	-2.74%	6.89%	-	-
Horiz. %	85.59%	52.28%	117.80%	117.37%	95.67%	93.11%	100.00%	-
NP	53,044	47,114	121,010	117,090	95,320	86,672	82,057	-7.01%
YoY %	12.59%	-61.07%	3.35%	22.84%	9.98%	5.62%	-	-
Horiz. %	64.64%	57.42%	147.47%	142.69%	116.16%	105.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,752	47,117	121,010	117,093	95,320	87,065	82,005	-1.31%
YoY %	60.77%	-61.06%	3.35%	22.84%	9.48%	6.17%	-	-
Horiz. %	92.37%	57.46%	147.56%	142.79%	116.24%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	18.64%	16.74%	17.15%	17.16%	18.15%	20.10%	-
YoY %	34.07%	11.35%	-2.39%	-0.06%	-5.45%	-9.70%	-	-
Horiz. %	124.33%	92.74%	83.28%	85.32%	85.37%	90.30%	100.00%	-
Total Cost	172,866	196,572	296,046	333,335	262,222	235,939	233,218	-4.86%
YoY %	-12.06%	-33.60%	-11.19%	27.12%	11.14%	1.17%	-	-
Horiz. %	74.12%	84.29%	126.94%	142.93%	112.44%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	529,092	483,230	504,159	451,769	392,366	351,939	320,119	8.73%
YoY %	9.49%	-4.15%	11.60%	15.14%	11.49%	9.94%	-	-
Horiz. %	165.28%	150.95%	157.49%	141.13%	122.57%	109.94%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	27,600	46,000	73,600	71,286	55,204	55,191	48,299	-8.90%
YoY %	-40.00%	-37.50%	3.25%	29.13%	0.02%	14.27%	-	-
Horiz. %	57.14%	95.24%	152.38%	147.59%	114.30%	114.27%	100.00%	-
Div Payout %	36.43%	97.63%	60.82%	60.88%	57.92%	63.39%	58.90%	-
YoY %	-62.69%	60.52%	-0.10%	5.11%	-8.63%	7.62%	-	-
Horiz. %	61.85%	165.76%	103.26%	103.36%	98.34%	107.62%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	529,092	483,230	504,159	451,769	392,366	351,939	320,119	8.73%
YoY %	9.49%	-4.15%	11.60%	15.14%	11.49%	9.94%	-	-
Horiz. %	165.28%	150.95%	157.49%	141.13%	122.57%	109.94%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,038	459,931	344,993	4.90%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.02%	33.32%	-	-
Horiz. %	133.34%	133.34%	133.34%	133.34%	133.35%	133.32%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	23.48%	19.33%	29.02%	26.00%	26.66%	26.87%	26.03%	-
YoY %	21.47%	-33.39%	11.62%	-2.48%	-0.78%	3.23%	-	-
Horiz. %	90.20%	74.26%	111.49%	99.88%	102.42%	103.23%	100.00%	-
ROE	14.32%	9.75%	24.00%	25.92%	24.29%	24.74%	25.62%	-
YoY %	46.87%	-59.38%	-7.41%	6.71%	-1.82%	-3.43%	-	-
Horiz. %	55.89%	38.06%	93.68%	101.17%	94.81%	96.57%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	49.11	52.98	90.66	97.94	77.72	70.14	91.39	-9.82%
YoY %	-7.30%	-41.56%	-7.43%	26.02%	10.81%	-23.25%	-	-
Horiz. %	53.74%	57.97%	99.20%	107.17%	85.04%	76.75%	100.00%	-
EPS	11.53	10.24	26.31	25.46	20.72	18.93	23.77	-11.35%
YoY %	12.60%	-61.08%	3.34%	22.88%	9.46%	-20.36%	-	-
Horiz. %	48.51%	43.08%	110.69%	107.11%	87.17%	79.64%	100.00%	-
DPS	6.00	10.00	16.00	15.50	12.00	12.00	14.00	-13.16%
YoY %	-40.00%	-37.50%	3.23%	29.17%	0.00%	-14.29%	-	-
Horiz. %	42.86%	71.43%	114.29%	110.71%	85.71%	85.71%	100.00%	-
NAPS	1.1502	1.0505	1.096	0.9823	0.8529	0.7652	0.9279	3.64%
YoY %	9.49%	-4.15%	11.57%	15.17%	11.46%	-17.53%	-	-
Horiz. %	123.96%	113.21%	118.12%	105.86%	91.92%	82.47%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	49.11	52.98	90.66	97.94	77.73	70.13	68.54	-5.40%
YoY %	-7.30%	-41.56%	-7.43%	26.00%	10.84%	2.32%	-	-
Horiz. %	71.65%	77.30%	132.27%	142.89%	113.41%	102.32%	100.00%	-
EPS	11.53	10.24	26.31	25.46	20.72	18.93	17.83	-7.00%
YoY %	12.60%	-61.08%	3.34%	22.88%	9.46%	6.17%	-	-
Horiz. %	64.67%	57.43%	147.56%	142.79%	116.21%	106.17%	100.00%	-
DPS	6.00	10.00	16.00	15.50	12.00	12.00	10.50	-8.90%
YoY %	-40.00%	-37.50%	3.23%	29.17%	0.00%	14.29%	-	-
Horiz. %	57.14%	95.24%	152.38%	147.62%	114.29%	114.29%	100.00%	-
NAPS	1.1502	1.0505	1.096	0.9823	0.853	0.7651	0.6959	8.73%
YoY %	9.49%	-4.15%	11.57%	15.16%	11.49%	9.94%	-	-
Horiz. %	165.28%	150.96%	157.49%	141.16%	122.58%	109.94%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	1.51	2.13	4.88	2.60	1.72	1.73	1.53	-
P/RPS	3.07	4.02	5.38	2.65	2.21	2.47	1.67	10.67%
YoY %	-23.63%	-25.28%	103.02%	19.91%	-10.53%	47.90%	-	-
Horiz. %	183.83%	240.72%	322.16%	158.68%	132.34%	147.90%	100.00%	-
P/EPS	9.17	20.80	18.55	10.21	8.30	9.14	6.44	6.06%
YoY %	-55.91%	12.13%	81.68%	23.01%	-9.19%	41.93%	-	-
Horiz. %	142.39%	322.98%	288.04%	158.54%	128.88%	141.93%	100.00%	-
EY	10.91	4.81	5.39	9.79	12.05	10.94	15.54	-5.72%
YoY %	126.82%	-10.76%	-44.94%	-18.76%	10.15%	-29.60%	-	-
Horiz. %	70.21%	30.95%	34.68%	63.00%	77.54%	70.40%	100.00%	-
DY	3.97	4.69	3.28	5.96	6.98	6.94	9.15	-12.98%
YoY %	-15.35%	42.99%	-44.97%	-14.61%	0.58%	-24.15%	-	-
Horiz. %	43.39%	51.26%	35.85%	65.14%	76.28%	75.85%	100.00%	-
P/NAPS	1.31	2.03	4.45	2.65	2.02	2.26	1.65	-3.77%
YoY %	-35.47%	-54.38%	67.92%	31.19%	-10.62%	36.97%	-	-
Horiz. %	79.39%	123.03%	269.70%	160.61%	122.42%	136.97%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	22/01/16	21/01/15	24/01/14	23/01/13	19/01/12	26/01/11	20/01/10	-
Price	1.46	2.27	3.43	2.82	1.89	1.74	1.81	-
P/RPS	2.97	4.29	3.78	2.88	2.43	2.48	1.98	6.98%
YoY %	-30.77%	13.49%	31.25%	18.52%	-2.02%	25.25%	-	-
Horiz. %	150.00%	216.67%	190.91%	145.45%	122.73%	125.25%	100.00%	-
P/EPS	8.87	22.16	13.04	11.08	9.12	9.19	7.61	2.58%
YoY %	-59.97%	69.94%	17.69%	21.49%	-0.76%	20.76%	-	-
Horiz. %	116.56%	291.20%	171.35%	145.60%	119.84%	120.76%	100.00%	-
EY	11.28	4.51	7.67	9.03	10.96	10.88	13.13	-2.49%
YoY %	150.11%	-41.20%	-15.06%	-17.61%	0.74%	-17.14%	-	-
Horiz. %	85.91%	34.35%	58.42%	68.77%	83.47%	82.86%	100.00%	-
DY	4.11	4.41	4.66	5.50	6.35	6.90	7.73	-9.98%
YoY %	-6.80%	-5.36%	-15.27%	-13.39%	-7.97%	-10.74%	-	-
Horiz. %	53.17%	57.05%	60.28%	71.15%	82.15%	89.26%	100.00%	-
P/NAPS	1.27	2.16	3.13	2.87	2.22	2.27	1.95	-6.89%
YoY %	-41.20%	-30.99%	9.06%	29.28%	-2.20%	16.41%	-	-
Horiz. %	65.13%	110.77%	160.51%	147.18%	113.85%	116.41%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:40:00

EMA 5

10 Mins

BUY

2024-04-29 16:40:00

EMA 5

5 Mins

BUY

2024-04-29 16:40:00

MACD/RSI

5 Mins

BUY

2024-04-29 16:35:00

EMA 5

5 Mins

SELL

2024-04-29 16:35:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

722

YTLPOWR

YTL POWER INTERNATIONAL BHD

582

MPI

MALAYSIAN PACIFIC INDUSTRIES

514

PTRANS

PERAK TRANSIT BERHAD

509

MYEG

MY E.G. SERVICES BHD

491

HLIND

HONG LEONG INDUSTRIES BHD

485

YTL

YTL CORPORATION BHD

398

CAPITALA

CAPITAL A BERHAD

341

SAPNRG

SAPURA ENERGY BERHAD

269

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More