[ZHULIAN] YoY 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- -65.32%

YoY- -56.15%

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
Quarter Result
Revenue	51,909	64,757	54,711	77,973	117,181	86,837	84,896	-7.86%
YoY %	-19.84%	18.36%	-29.83%	-33.46%	34.94%	2.29%	-	-
Horiz. %	61.14%	76.28%	64.44%	91.85%	138.03%	102.29%	100.00%	-
PBT	26,321	17,908	12,962	18,817	37,476	34,950	29,822	-2.05%
YoY %	46.98%	38.16%	-31.12%	-49.79%	7.23%	17.20%	-	-
Horiz. %	88.26%	60.05%	43.46%	63.10%	125.67%	117.20%	100.00%	-
Tax	-5,856	-5,378	-1,665	-5,082	-6,156	-6,156	-5,580	0.80%
YoY %	-8.89%	-223.00%	67.24%	17.45%	0.00%	-10.32%	-	-
Horiz. %	104.95%	96.38%	29.84%	91.08%	110.32%	110.32%	100.00%	-
NP	20,465	12,530	11,297	13,735	31,320	28,794	24,242	-2.78%
YoY %	63.33%	10.91%	-17.75%	-56.15%	8.77%	18.78%	-	-
Horiz. %	84.42%	51.69%	46.60%	56.66%	129.20%	118.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,465	10,568	11,300	13,735	31,323	28,794	24,289	-2.81%
YoY %	93.65%	-6.48%	-17.73%	-56.15%	8.78%	18.55%	-	-
Horiz. %	84.26%	43.51%	46.52%	56.55%	128.96%	118.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.25%	30.03%	12.85%	27.01%	16.43%	17.61%	18.71%	-
YoY %	-25.91%	133.70%	-52.43%	64.39%	-6.70%	-5.88%	-	-
Horiz. %	118.92%	160.50%	68.68%	144.36%	87.81%	94.12%	100.00%	-
Total Cost	31,444	52,227	43,414	64,238	85,861	58,043	60,654	-10.36%
YoY %	-39.79%	20.30%	-32.42%	-25.18%	47.93%	-4.30%	-	-
Horiz. %	51.84%	86.11%	71.58%	105.91%	141.56%	95.70%	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	451,814	392,306	352,006	7.84%
YoY %	4.69%	9.49%	-4.15%	11.59%	15.17%	11.45%	-	-
Horiz. %	157.36%	150.31%	137.28%	143.22%	128.35%	111.45%	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	6,900	6,900	9,200	32,200	29,897	13,799	13,800	-10.90%
YoY %	0.00%	-25.00%	-71.43%	7.70%	116.66%	-0.01%	-	-
Horiz. %	50.00%	50.00%	66.67%	233.33%	216.64%	99.99%	100.00%	-
Div Payout %	33.72%	65.29%	81.42%	234.44%	95.45%	47.92%	56.82%	-
YoY %	-48.35%	-19.81%	-65.27%	145.62%	99.19%	-15.66%	-	-
Horiz. %	59.35%	114.91%	143.29%	412.60%	167.99%	84.34%	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	451,814	392,306	352,006	7.84%
YoY %	4.69%	9.49%	-4.15%	11.59%	15.17%	11.45%	-	-
Horiz. %	157.36%	150.31%	137.28%	143.22%	128.35%	111.45%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	459,968	460,018	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.99%	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	39.42%	19.35%	20.65%	17.62%	26.73%	33.16%	28.55%	-
YoY %	103.72%	-6.30%	17.20%	-34.08%	-19.39%	16.15%	-	-
Horiz. %	138.07%	67.78%	72.33%	61.72%	93.63%	116.15%	100.00%	-
ROE	3.69%	2.00%	2.34%	2.72%	6.93%	7.34%	6.90%	-
YoY %	84.50%	-14.53%	-13.97%	-60.75%	-5.59%	6.38%	-	-
Horiz. %	53.48%	28.99%	33.91%	39.42%	100.43%	106.38%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	11.28	14.08	11.89	16.95	25.48	18.88	18.45	-7.86%
YoY %	-19.89%	18.42%	-29.85%	-33.48%	34.96%	2.33%	-	-
Horiz. %	61.14%	76.31%	64.44%	91.87%	138.10%	102.33%	100.00%	-
EPS	4.45	2.72	2.46	2.99	6.81	6.26	5.28	-2.80%
YoY %	63.60%	10.57%	-17.73%	-56.09%	8.79%	18.56%	-	-
Horiz. %	84.28%	51.52%	46.59%	56.63%	128.98%	118.56%	100.00%	-
DPS	1.50	1.50	2.00	7.00	6.50	3.00	3.00	-10.90%
YoY %	0.00%	-25.00%	-71.43%	7.69%	116.67%	0.00%	-	-
Horiz. %	50.00%	50.00%	66.67%	233.33%	216.67%	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	11.31	14.11	11.92	16.98	25.52	18.91	18.49	-7.85%
YoY %	-19.84%	18.37%	-29.80%	-33.46%	34.96%	2.27%	-	-
Horiz. %	61.17%	76.31%	64.47%	91.83%	138.02%	102.27%	100.00%	-
EPS	4.46	2.30	2.46	2.99	6.82	6.27	5.29	-2.80%
YoY %	93.91%	-6.50%	-17.73%	-56.16%	8.77%	18.53%	-	-
Horiz. %	84.31%	43.48%	46.50%	56.52%	128.92%	118.53%	100.00%	-
DPS	1.50	1.50	2.00	7.01	6.51	3.01	3.01	-10.95%
YoY %	0.00%	-25.00%	-71.47%	7.68%	116.28%	0.00%	-	-
Horiz. %	49.83%	49.83%	66.45%	232.89%	216.28%	100.00%	100.00%	-
NAPS	1.2066	1.1525	1.0526	1.0982	0.9842	0.8545	0.7667	7.84%
YoY %	4.69%	9.49%	-4.15%	11.58%	15.18%	11.45%	-	-
Horiz. %	157.38%	150.32%	137.29%	143.24%	128.37%	111.45%	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	11.52	10.73	17.91	28.79	10.21	9.11	9.37	3.49%
YoY %	7.36%	-40.09%	-37.79%	181.98%	12.07%	-2.77%	-	-
Horiz. %	122.95%	114.51%	191.14%	307.26%	108.96%	97.23%	100.00%	-
P/EPS	29.22	65.73	86.71	163.44	38.17	27.48	32.77	-1.89%
YoY %	-55.55%	-24.20%	-46.95%	328.19%	38.90%	-16.14%	-	-
Horiz. %	89.17%	200.58%	264.60%	498.75%	116.48%	83.86%	100.00%	-
EY	3.42	1.52	1.15	0.61	2.62	3.64	3.05	1.92%
YoY %	125.00%	32.17%	88.52%	-76.72%	-28.02%	19.34%	-	-
Horiz. %	112.13%	49.84%	37.70%	20.00%	85.90%	119.34%	100.00%	-
DY	1.15	0.99	0.94	1.43	2.50	1.74	1.73	-6.57%
YoY %	16.16%	5.32%	-34.27%	-42.80%	43.68%	0.58%	-	-
Horiz. %	66.47%	57.23%	54.34%	82.66%	144.51%	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	10.99	10.37	19.09	20.24	11.07	10.01	9.43	2.58%
YoY %	5.98%	-45.68%	-5.68%	82.84%	10.59%	6.15%	-	-
Horiz. %	116.54%	109.97%	202.44%	214.63%	117.39%	106.15%	100.00%	-
P/EPS	27.87	63.55	92.41	114.87	41.40	30.19	32.95	-2.74%
YoY %	-56.14%	-31.23%	-19.55%	177.46%	37.13%	-8.38%	-	-
Horiz. %	84.58%	192.87%	280.46%	348.62%	125.64%	91.62%	100.00%	-
EY	3.59	1.57	1.08	0.87	2.42	3.31	3.03	2.86%
YoY %	128.66%	45.37%	24.14%	-64.05%	-26.89%	9.24%	-	-
Horiz. %	118.48%	51.82%	35.64%	28.71%	79.87%	109.24%	100.00%	-
DY	1.21	1.03	0.88	2.04	2.30	1.59	1.72	-5.68%
YoY %	17.48%	17.05%	-56.86%	-11.30%	44.65%	-7.56%	-	-
Horiz. %	70.35%	59.88%	51.16%	118.60%	133.72%	92.44%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos