[ZHULIAN] YoY Cumulative Quarter Result on 30-Nov-2013 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

24-Jan-2014

Admission Sponsor

Sponsor

Financial Year

30-Nov-2013

Quarter

30-Nov-2013 [#4]

Profit Trend

QoQ- 12.8%

YoY- 3.35%

Quarter Report

4TH QTR 30 NOV 2013.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Cumulative Result
Revenue	191,301	225,910	243,686	417,056	450,425	357,542	322,611	-8.33%
YoY %	-15.32%	-7.29%	-41.57%	-7.41%	25.98%	10.83%	-	-
Horiz. %	59.30%	70.03%	75.54%	129.28%	139.62%	110.83%	100.00%	-
PBT	56,246	70,715	57,909	145,333	141,323	115,072	105,897	-9.99%
YoY %	-20.46%	22.11%	-60.15%	2.84%	22.81%	8.66%	-	-
Horiz. %	53.11%	66.78%	54.68%	137.24%	133.45%	108.66%	100.00%	-
Tax	-14,648	-17,671	-10,795	-24,323	-24,233	-19,752	-19,225	-4.42%
YoY %	17.11%	-63.70%	55.62%	-0.37%	-22.69%	-2.74%	-	-
Horiz. %	76.19%	91.92%	56.15%	126.52%	126.05%	102.74%	100.00%	-
NP	41,598	53,044	47,114	121,010	117,090	95,320	86,672	-11.50%
YoY %	-21.58%	12.59%	-61.07%	3.35%	22.84%	9.98%	-	-
Horiz. %	47.99%	61.20%	54.36%	139.62%	135.10%	109.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,598	75,752	47,117	121,010	117,093	95,320	87,065	-11.57%
YoY %	-45.09%	60.77%	-61.06%	3.35%	22.84%	9.48%	-	-
Horiz. %	47.78%	87.01%	54.12%	138.99%	134.49%	109.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.04%	24.99%	18.64%	16.74%	17.15%	17.16%	18.15%	-
YoY %	4.20%	34.07%	11.35%	-2.39%	-0.06%	-5.45%	-	-
Horiz. %	143.47%	137.69%	102.70%	92.23%	94.49%	94.55%	100.00%	-
Total Cost	149,703	172,866	196,572	296,046	333,335	262,222	235,939	-7.29%
YoY %	-13.40%	-12.06%	-33.60%	-11.19%	27.12%	11.14%	-	-
Horiz. %	63.45%	73.27%	83.31%	125.48%	141.28%	111.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	553,932	529,092	483,230	504,159	451,769	392,366	351,939	7.84%
YoY %	4.69%	9.49%	-4.15%	11.60%	15.14%	11.49%	-	-
Horiz. %	157.39%	150.34%	137.31%	143.25%	128.37%	111.49%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	27,600	27,600	46,000	73,600	71,286	55,204	55,191	-10.89%
YoY %	0.00%	-40.00%	-37.50%	3.25%	29.13%	0.02%	-	-
Horiz. %	50.01%	50.01%	83.35%	133.36%	129.16%	100.02%	100.00%	-
Div Payout %	66.35%	36.43%	97.63%	60.82%	60.88%	57.92%	63.39%	-
YoY %	82.13%	-62.69%	60.52%	-0.10%	5.11%	-8.63%	-	-
Horiz. %	104.67%	57.47%	154.01%	95.95%	96.04%	91.37%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	553,932	529,092	483,230	504,159	451,769	392,366	351,939	7.84%
YoY %	4.69%	9.49%	-4.15%	11.60%	15.14%	11.49%	-	-
Horiz. %	157.39%	150.34%	137.31%	143.25%	128.37%	111.49%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,038	459,931	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.01%	0.02%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.02%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	21.74%	23.48%	19.33%	29.02%	26.00%	26.66%	26.87%	-
YoY %	-7.41%	21.47%	-33.39%	11.62%	-2.48%	-0.78%	-	-
Horiz. %	80.91%	87.38%	71.94%	108.00%	96.76%	99.22%	100.00%	-
ROE	7.51%	14.32%	9.75%	24.00%	25.92%	24.29%	24.74%	-
YoY %	-47.56%	46.87%	-59.38%	-7.41%	6.71%	-1.82%	-	-
Horiz. %	30.36%	57.88%	39.41%	97.01%	104.77%	98.18%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	41.59	49.11	52.98	90.66	97.94	77.72	70.14	-8.33%
YoY %	-15.31%	-7.30%	-41.56%	-7.43%	26.02%	10.81%	-	-
Horiz. %	59.30%	70.02%	75.53%	129.26%	139.64%	110.81%	100.00%	-
EPS	9.04	11.53	10.24	26.31	25.46	20.72	18.93	-11.57%
YoY %	-21.60%	12.60%	-61.08%	3.34%	22.88%	9.46%	-	-
Horiz. %	47.75%	60.91%	54.09%	138.99%	134.50%	109.46%	100.00%	-
DPS	6.00	6.00	10.00	16.00	15.50	12.00	12.00	-10.90%
YoY %	0.00%	-40.00%	-37.50%	3.23%	29.17%	0.00%	-	-
Horiz. %	50.00%	50.00%	83.33%	133.33%	129.17%	100.00%	100.00%	-
NAPS	1.2042	1.1502	1.0505	1.096	0.9823	0.8529	0.7652	7.84%
YoY %	4.69%	9.49%	-4.15%	11.57%	15.17%	11.46%	-	-
Horiz. %	157.37%	150.31%	137.28%	143.23%	128.37%	111.46%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	41.59	49.11	52.98	90.66	97.94	77.73	70.13	-8.33%
YoY %	-15.31%	-7.30%	-41.56%	-7.43%	26.00%	10.84%	-	-
Horiz. %	59.30%	70.03%	75.55%	129.27%	139.65%	110.84%	100.00%	-
EPS	9.04	11.53	10.24	26.31	25.46	20.72	18.93	-11.57%
YoY %	-21.60%	12.60%	-61.08%	3.34%	22.88%	9.46%	-	-
Horiz. %	47.75%	60.91%	54.09%	138.99%	134.50%	109.46%	100.00%	-
DPS	6.00	6.00	10.00	16.00	15.50	12.00	12.00	-10.90%
YoY %	0.00%	-40.00%	-37.50%	3.23%	29.17%	0.00%	-	-
Horiz. %	50.00%	50.00%	83.33%	133.33%	129.17%	100.00%	100.00%	-
NAPS	1.2042	1.1502	1.0505	1.096	0.9823	0.853	0.7651	7.84%
YoY %	4.69%	9.49%	-4.15%	11.57%	15.16%	11.49%	-	-
Horiz. %	157.39%	150.33%	137.30%	143.25%	128.39%	111.49%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	1.30	1.51	2.13	4.88	2.60	1.72	1.73	-
P/RPS	3.13	3.07	4.02	5.38	2.65	2.21	2.47	4.02%
YoY %	1.95%	-23.63%	-25.28%	103.02%	19.91%	-10.53%	-	-
Horiz. %	126.72%	124.29%	162.75%	217.81%	107.29%	89.47%	100.00%	-
P/EPS	14.38	9.17	20.80	18.55	10.21	8.30	9.14	7.83%
YoY %	56.82%	-55.91%	12.13%	81.68%	23.01%	-9.19%	-	-
Horiz. %	157.33%	100.33%	227.57%	202.95%	111.71%	90.81%	100.00%	-
EY	6.96	10.91	4.81	5.39	9.79	12.05	10.94	-7.25%
YoY %	-36.21%	126.82%	-10.76%	-44.94%	-18.76%	10.15%	-	-
Horiz. %	63.62%	99.73%	43.97%	49.27%	89.49%	110.15%	100.00%	-
DY	4.62	3.97	4.69	3.28	5.96	6.98	6.94	-6.55%
YoY %	16.37%	-15.35%	42.99%	-44.97%	-14.61%	0.58%	-	-
Horiz. %	66.57%	57.20%	67.58%	47.26%	85.88%	100.58%	100.00%	-
P/NAPS	1.08	1.31	2.03	4.45	2.65	2.02	2.26	-11.56%
YoY %	-17.56%	-35.47%	-54.38%	67.92%	31.19%	-10.62%	-	-
Horiz. %	47.79%	57.96%	89.82%	196.90%	117.26%	89.38%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	25/01/17	22/01/16	21/01/15	24/01/14	23/01/13	19/01/12	26/01/11	-
Price	1.24	1.46	2.27	3.43	2.82	1.89	1.74	-
P/RPS	2.98	2.97	4.29	3.78	2.88	2.43	2.48	3.10%
YoY %	0.34%	-30.77%	13.49%	31.25%	18.52%	-2.02%	-	-
Horiz. %	120.16%	119.76%	172.98%	152.42%	116.13%	97.98%	100.00%	-
P/EPS	13.71	8.87	22.16	13.04	11.08	9.12	9.19	6.88%
YoY %	54.57%	-59.97%	69.94%	17.69%	21.49%	-0.76%	-	-
Horiz. %	149.18%	96.52%	241.13%	141.89%	120.57%	99.24%	100.00%	-
EY	7.29	11.28	4.51	7.67	9.03	10.96	10.88	-6.45%
YoY %	-35.37%	150.11%	-41.20%	-15.06%	-17.61%	0.74%	-	-
Horiz. %	67.00%	103.68%	41.45%	70.50%	83.00%	100.74%	100.00%	-
DY	4.84	4.11	4.41	4.66	5.50	6.35	6.90	-5.73%
YoY %	17.76%	-6.80%	-5.36%	-15.27%	-13.39%	-7.97%	-	-
Horiz. %	70.14%	59.57%	63.91%	67.54%	79.71%	92.03%	100.00%	-
P/NAPS	1.03	1.27	2.16	3.13	2.87	2.22	2.27	-12.32%
YoY %	-18.90%	-41.20%	-30.99%	9.06%	29.28%	-2.20%	-	-
Horiz. %	45.37%	55.95%	95.15%	137.89%	126.43%	97.80%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

EMA 5

10 Mins

SELL

2024-05-06 16:50:00

EMA 5

5 Mins

SELL

2024-05-06 16:40:00

ADX

10 Mins

SELL

2024-05-06 16:40:00

ADX

5 Mins

SELL

2024-05-06 16:40:00

TURTLE SYSTEM 20

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

MYEG

MY E.G. SERVICES BHD

208

SNS

SNS NETWORK TECHNOLOGY BERHAD

199

YTL

YTL CORPORATION BHD

187

PBBANK

PUBLIC BANK BHD

174

DNEX

DAGANG NEXCHANGE BERHAD

166

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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