Highlights

[ZHULIAN] YoY Quarter Result on 2017-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORPORATION BHD
Announcement Date 11-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-Aug-2017  [#3]
Profit Trend QoQ -     19.59%    YoY -     138.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 49,776 44,010 50,665 57,171 124,130 110,379 91,795 -9.69%
  YoY % 13.10% -13.14% -11.38% -53.94% 12.46% 20.25% -
  Horiz. % 54.23% 47.94% 55.19% 62.28% 135.23% 120.25% 100.00%
PBT 17,226 7,800 20,910 12,853 48,787 35,116 29,768 -8.71%
  YoY % 120.85% -62.70% 62.69% -73.65% 38.93% 17.97% -
  Horiz. % 57.87% 26.20% 70.24% 43.18% 163.89% 117.97% 100.00%
Tax -2,645 -1,686 -4,049 -2,481 -9,185 -6,891 -5,447 -11.33%
  YoY % -56.88% 58.36% -63.20% 72.99% -33.29% -26.51% -
  Horiz. % 48.56% 30.95% 74.33% 45.55% 168.62% 126.51% 100.00%
NP 14,581 6,114 16,861 10,372 39,602 28,225 24,321 -8.17%
  YoY % 138.49% -63.74% 62.56% -73.81% 40.31% 16.05% -
  Horiz. % 59.95% 25.14% 69.33% 42.65% 162.83% 116.05% 100.00%
NP to SH 14,581 6,114 16,861 10,372 39,602 28,225 24,321 -8.17%
  YoY % 138.49% -63.74% 62.56% -73.81% 40.31% 16.05% -
  Horiz. % 59.95% 25.14% 69.33% 42.65% 162.83% 116.05% 100.00%
Tax Rate 15.35 % 21.62 % 19.36 % 19.30 % 18.83 % 19.62 % 18.30 % -2.88%
  YoY % -29.00% 11.67% 0.31% 2.50% -4.03% 7.21% -
  Horiz. % 83.88% 118.14% 105.79% 105.46% 102.90% 107.21% 100.00%
Total Cost 35,195 37,896 33,804 46,799 84,528 82,154 67,474 -10.27%
  YoY % -7.13% 12.11% -27.77% -44.63% 2.89% 21.76% -
  Horiz. % 52.16% 56.16% 50.10% 69.36% 125.27% 121.76% 100.00%
Net Worth 581,584 525,712 524,758 478,817 505,442 437,165 376,354 7.52%
  YoY % 10.63% 0.18% 9.59% -5.27% 15.62% 16.16% -
  Horiz. % 154.53% 139.69% 139.43% 127.23% 134.30% 116.16% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 6,899 6,895 6,891 9,219 13,798 13,790 13,792 -10.89%
  YoY % 0.06% 0.06% -25.25% -33.18% 0.06% -0.01% -
  Horiz. % 50.02% 49.99% 49.96% 66.84% 100.04% 99.99% 100.00%
Div Payout % 47.32 % 112.78 % 40.87 % 88.89 % 34.84 % 48.86 % 56.71 % -2.97%
  YoY % -58.04% 175.95% -54.02% 155.14% -28.69% -13.84% -
  Horiz. % 83.44% 198.87% 72.07% 156.74% 61.44% 86.16% 100.00%
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 581,584 525,712 524,758 478,817 505,442 437,165 376,354 7.52%
  YoY % 10.63% 0.18% 9.59% -5.27% 15.62% 16.16% -
  Horiz. % 154.53% 139.69% 139.43% 127.23% 134.30% 116.16% 100.00%
NOSH 459,968 459,699 459,427 460,977 459,953 459,690 459,754 0.01%
  YoY % 0.06% 0.06% -0.34% 0.22% 0.06% -0.01% -
  Horiz. % 100.05% 99.99% 99.93% 100.27% 100.04% 99.99% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 29.29 % 13.89 % 33.28 % 18.14 % 31.90 % 25.57 % 26.49 % 1.69%
  YoY % 110.87% -58.26% 83.46% -43.13% 24.76% -3.47% -
  Horiz. % 110.57% 52.43% 125.63% 68.48% 120.42% 96.53% 100.00%
ROE 2.51 % 1.16 % 3.21 % 2.17 % 7.84 % 6.46 % 6.46 % -14.56%
  YoY % 116.38% -63.86% 47.93% -72.32% 21.36% 0.00% -
  Horiz. % 38.85% 17.96% 49.69% 33.59% 121.36% 100.00% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 10.82 9.57 11.03 12.40 26.99 24.01 19.97 -9.70%
  YoY % 13.06% -13.24% -11.05% -54.06% 12.41% 20.23% -
  Horiz. % 54.18% 47.92% 55.23% 62.09% 135.15% 120.23% 100.00%
EPS 3.17 1.33 3.67 2.25 8.61 6.14 5.29 -8.17%
  YoY % 138.35% -63.76% 63.11% -73.87% 40.23% 16.07% -
  Horiz. % 59.92% 25.14% 69.38% 42.53% 162.76% 116.07% 100.00%
DPS 1.50 1.50 1.50 2.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% 0.00% -25.00% -33.33% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 66.67% 100.00% 100.00% 100.00%
NAPS 1.2644 1.1436 1.1422 1.0387 1.0989 0.9510 0.8186 7.51%
  YoY % 10.56% 0.12% 9.96% -5.48% 15.55% 16.17% -
  Horiz. % 154.46% 139.70% 139.53% 126.89% 134.24% 116.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 459,968
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 10.82 9.57 11.01 12.43 26.99 24.00 19.96 -9.69%
  YoY % 13.06% -13.08% -11.42% -53.95% 12.46% 20.24% -
  Horiz. % 54.21% 47.95% 55.16% 62.27% 135.22% 120.24% 100.00%
EPS 3.17 1.33 3.67 2.25 8.61 6.14 5.29 -8.17%
  YoY % 138.35% -63.76% 63.11% -73.87% 40.23% 16.07% -
  Horiz. % 59.92% 25.14% 69.38% 42.53% 162.76% 116.07% 100.00%
DPS 1.50 1.50 1.50 2.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% 0.00% -25.00% -33.33% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 66.67% 100.00% 100.00% 100.00%
NAPS 1.2644 1.1429 1.1409 1.0410 1.0989 0.9504 0.8182 7.52%
  YoY % 10.63% 0.18% 9.60% -5.27% 15.62% 16.16% -
  Horiz. % 154.53% 139.68% 139.44% 127.23% 134.31% 116.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 1.7300 1.3900 1.4800 2.4100 3.0700 2.4800 1.6100 -
P/RPS 15.99 14.52 13.42 19.43 11.38 10.33 8.06 12.08%
  YoY % 10.12% 8.20% -30.93% 70.74% 10.16% 28.16% -
  Horiz. % 198.39% 180.15% 166.50% 241.07% 141.19% 128.16% 100.00%
P/EPS 54.57 104.51 40.33 107.11 35.66 40.39 30.43 10.21%
  YoY % -47.78% 159.14% -62.35% 200.36% -11.71% 32.73% -
  Horiz. % 179.33% 343.44% 132.53% 351.99% 117.19% 132.73% 100.00%
EY 1.83 0.96 2.48 0.93 2.80 2.48 3.29 -9.31%
  YoY % 90.63% -61.29% 166.67% -66.79% 12.90% -24.62% -
  Horiz. % 55.62% 29.18% 75.38% 28.27% 85.11% 75.38% 100.00%
DY 0.87 1.08 1.01 0.83 0.98 1.21 1.86 -11.88%
  YoY % -19.44% 6.93% 21.69% -15.31% -19.01% -34.95% -
  Horiz. % 46.77% 58.06% 54.30% 44.62% 52.69% 65.05% 100.00%
P/NAPS 1.37 1.22 1.30 2.32 2.79 2.61 1.97 -5.87%
  YoY % 12.30% -6.15% -43.97% -16.85% 6.90% 32.49% -
  Horiz. % 69.54% 61.93% 65.99% 117.77% 141.62% 132.49% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 11/10/17 12/10/16 15/10/15 15/10/14 16/10/13 24/10/12 14/10/11 -
Price 1.6400 1.3900 1.5800 2.3500 4.0100 2.7600 1.6600 -
P/RPS 15.15 14.52 14.33 18.95 14.86 11.49 8.31 10.52%
  YoY % 4.34% 1.33% -24.38% 27.52% 29.33% 38.27% -
  Horiz. % 182.31% 174.73% 172.44% 228.04% 178.82% 138.27% 100.00%
P/EPS 51.74 104.51 43.05 104.44 46.57 44.95 31.38 8.68%
  YoY % -50.49% 142.76% -58.78% 124.26% 3.60% 43.24% -
  Horiz. % 164.88% 333.05% 137.19% 332.82% 148.41% 143.24% 100.00%
EY 1.93 0.96 2.32 0.96 2.15 2.22 3.19 -8.03%
  YoY % 101.04% -58.62% 141.67% -55.35% -3.15% -30.41% -
  Horiz. % 60.50% 30.09% 72.73% 30.09% 67.40% 69.59% 100.00%
DY 0.91 1.08 0.95 0.85 0.75 1.09 1.81 -10.82%
  YoY % -15.74% 13.68% 11.76% 13.33% -31.19% -39.78% -
  Horiz. % 50.28% 59.67% 52.49% 46.96% 41.44% 60.22% 100.00%
P/NAPS 1.30 1.22 1.38 2.26 3.65 2.90 2.03 -7.15%
  YoY % 6.56% -11.59% -38.94% -38.08% 25.86% 42.86% -
  Horiz. % 64.04% 60.10% 67.98% 111.33% 179.80% 142.86% 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.
 


 

221  301  575  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.165+0.005 
 MNC 0.100.00 
 NETX 0.055-0.005 
 PALETTE 0.395+0.03 
 NEXGRAM 0.040.00 
 APFT 0.025-0.01 
 IFCAMSC 0.425+0.025 
 PTRANS-WA 0.195+0.025 
 ASIABIO 0.20-0.01 
 TIGER 0.05+0.005 
Partners & Brokers