Highlights

[ZHULIAN] YoY Quarter Result on 2017-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORPORATION BHD
Announcement Date 12-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-May-2017  [#2]
Profit Trend QoQ -     -16.25%    YoY -     53.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 48,522 47,218 55,269 65,647 106,233 110,985 92,687 -10.22%
  YoY % 2.76% -14.57% -15.81% -38.20% -4.28% 19.74% -
  Horiz. % 52.35% 50.94% 59.63% 70.83% 114.61% 119.74% 100.00%
PBT 16,057 11,158 14,674 11,696 42,364 34,145 23,662 -6.25%
  YoY % 43.91% -23.96% 25.46% -72.39% 24.07% 44.30% -
  Horiz. % 67.86% 47.16% 62.02% 49.43% 179.04% 144.30% 100.00%
Tax -3,865 -3,216 -3,571 -3,426 -4,437 -4,995 -2,650 6.49%
  YoY % -20.18% 9.94% -4.23% 22.79% 11.17% -88.49% -
  Horiz. % 145.85% 121.36% 134.75% 129.28% 167.43% 188.49% 100.00%
NP 12,192 7,942 11,103 8,270 37,927 29,150 21,012 -8.67%
  YoY % 53.51% -28.47% 34.26% -78.19% 30.11% 38.73% -
  Horiz. % 58.02% 37.80% 52.84% 39.36% 180.50% 138.73% 100.00%
NP to SH 12,192 7,942 11,103 8,270 37,927 29,150 21,012 -8.67%
  YoY % 53.51% -28.47% 34.26% -78.19% 30.11% 38.73% -
  Horiz. % 58.02% 37.80% 52.84% 39.36% 180.50% 138.73% 100.00%
Tax Rate 24.07 % 28.82 % 24.34 % 29.29 % 10.47 % 14.63 % 11.20 % 13.59%
  YoY % -16.48% 18.41% -16.90% 179.75% -28.43% 30.63% -
  Horiz. % 214.91% 257.32% 217.32% 261.52% 93.48% 130.62% 100.00%
Total Cost 36,330 39,276 44,166 57,377 68,306 81,835 71,675 -10.70%
  YoY % -7.50% -11.07% -23.02% -16.00% -16.53% 14.18% -
  Horiz. % 50.69% 54.80% 61.62% 80.05% 95.30% 114.18% 100.00%
Net Worth 573,990 523,391 496,410 479,062 479,167 421,663 366,445 7.76%
  YoY % 9.67% 5.44% 3.62% -0.02% 13.64% 15.07% -
  Horiz. % 156.64% 142.83% 135.47% 130.73% 130.76% 115.07% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 6,901 6,886 6,910 13,783 13,791 13,793 13,793 -10.89%
  YoY % 0.22% -0.35% -49.86% -0.06% -0.01% -0.00% -
  Horiz. % 50.03% 49.92% 50.10% 99.93% 99.99% 100.00% 100.00%
Div Payout % 56.60 % 86.71 % 62.24 % 166.67 % 36.36 % 47.32 % 65.65 % -2.44%
  YoY % -34.72% 39.32% -62.66% 358.39% -23.16% -27.92% -
  Horiz. % 86.21% 132.08% 94.81% 253.88% 55.38% 72.08% 100.00%
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 573,990 523,391 496,410 479,062 479,167 421,663 366,445 7.76%
  YoY % 9.67% 5.44% 3.62% -0.02% 13.64% 15.07% -
  Horiz. % 156.64% 142.83% 135.47% 130.73% 130.76% 115.07% 100.00%
NOSH 460,075 459,075 460,705 459,444 459,721 459,779 459,781 0.01%
  YoY % 0.22% -0.35% 0.27% -0.06% -0.01% -0.00% -
  Horiz. % 100.06% 99.85% 100.20% 99.93% 99.99% 100.00% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 25.13 % 16.82 % 20.09 % 12.60 % 35.70 % 26.26 % 22.67 % 1.73%
  YoY % 49.41% -16.28% 59.44% -64.71% 35.95% 15.84% -
  Horiz. % 110.85% 74.19% 88.62% 55.58% 157.48% 115.84% 100.00%
ROE 2.12 % 1.52 % 2.24 % 1.73 % 7.92 % 6.91 % 5.73 % -15.26%
  YoY % 39.47% -32.14% 29.48% -78.16% 14.62% 20.59% -
  Horiz. % 37.00% 26.53% 39.09% 30.19% 138.22% 120.59% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 10.55 10.29 12.00 14.29 23.11 24.14 20.16 -10.22%
  YoY % 2.53% -14.25% -16.03% -38.17% -4.27% 19.74% -
  Horiz. % 52.33% 51.04% 59.52% 70.88% 114.63% 119.74% 100.00%
EPS 2.65 1.73 2.41 1.80 8.25 6.34 4.57 -8.67%
  YoY % 53.18% -28.22% 33.89% -78.18% 30.13% 38.73% -
  Horiz. % 57.99% 37.86% 52.74% 39.39% 180.53% 138.73% 100.00%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 0.7970 7.75%
  YoY % 9.43% 5.81% 3.34% 0.04% 13.65% 15.07% -
  Horiz. % 156.54% 143.05% 135.19% 130.83% 130.78% 115.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,075
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 10.55 10.26 12.01 14.27 23.09 24.12 20.15 -10.21%
  YoY % 2.83% -14.57% -15.84% -38.20% -4.27% 19.70% -
  Horiz. % 52.36% 50.92% 59.60% 70.82% 114.59% 119.70% 100.00%
EPS 2.65 1.73 2.41 1.80 8.24 6.34 4.57 -8.67%
  YoY % 53.18% -28.22% 33.89% -78.16% 29.97% 38.73% -
  Horiz. % 57.99% 37.86% 52.74% 39.39% 180.31% 138.73% 100.00%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 3.00 -10.90%
  YoY % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2476 1.1376 1.0790 1.0413 1.0415 0.9165 0.7965 7.76%
  YoY % 9.67% 5.43% 3.62% -0.02% 13.64% 15.07% -
  Horiz. % 156.64% 142.82% 135.47% 130.73% 130.76% 115.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.6000 1.3900 2.0500 2.7900 3.0900 1.9700 1.7000 -
P/RPS 15.17 13.51 17.09 19.53 13.37 8.16 8.43 10.28%
  YoY % 12.29% -20.95% -12.49% 46.07% 63.85% -3.20% -
  Horiz. % 179.95% 160.26% 202.73% 231.67% 158.60% 96.80% 100.00%
P/EPS 60.38 80.35 85.06 155.00 37.45 31.07 37.20 8.40%
  YoY % -24.85% -5.54% -45.12% 313.89% 20.53% -16.48% -
  Horiz. % 162.31% 215.99% 228.66% 416.67% 100.67% 83.52% 100.00%
EY 1.66 1.24 1.18 0.65 2.67 3.22 2.69 -7.72%
  YoY % 33.87% 5.08% 81.54% -75.66% -17.08% 19.70% -
  Horiz. % 61.71% 46.10% 43.87% 24.16% 99.26% 119.70% 100.00%
DY 0.94 1.08 0.73 1.08 0.97 1.52 1.76 -9.92%
  YoY % -12.96% 47.95% -32.41% 11.34% -36.18% -13.64% -
  Horiz. % 53.41% 61.36% 41.48% 61.36% 55.11% 86.36% 100.00%
P/NAPS 1.28 1.22 1.90 2.68 2.96 2.15 2.13 -8.13%
  YoY % 4.92% -35.79% -29.10% -9.46% 37.67% 0.94% -
  Horiz. % 60.09% 57.28% 89.20% 125.82% 138.97% 100.94% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 -
Price 1.6900 1.3700 2.0500 2.8400 3.1000 2.1000 1.7500 -
P/RPS 16.02 13.32 17.09 19.88 13.42 8.70 8.68 10.74%
  YoY % 20.27% -22.06% -14.03% 48.14% 54.25% 0.23% -
  Horiz. % 184.56% 153.46% 196.89% 229.03% 154.61% 100.23% 100.00%
P/EPS 63.77 79.19 85.06 157.78 37.58 33.12 38.29 8.86%
  YoY % -19.47% -6.90% -46.09% 319.85% 13.47% -13.50% -
  Horiz. % 166.54% 206.82% 222.15% 412.07% 98.15% 86.50% 100.00%
EY 1.57 1.26 1.18 0.63 2.66 3.02 2.61 -8.12%
  YoY % 24.60% 6.78% 87.30% -76.32% -11.92% 15.71% -
  Horiz. % 60.15% 48.28% 45.21% 24.14% 101.92% 115.71% 100.00%
DY 0.89 1.09 0.73 1.06 0.97 1.43 1.71 -10.30%
  YoY % -18.35% 49.32% -31.13% 9.28% -32.17% -16.37% -
  Horiz. % 52.05% 63.74% 42.69% 61.99% 56.73% 83.63% 100.00%
P/NAPS 1.35 1.20 1.90 2.72 2.97 2.29 2.20 -7.81%
  YoY % 12.50% -36.84% -30.15% -8.42% 29.69% 4.09% -
  Horiz. % 61.36% 54.55% 86.36% 123.64% 135.00% 104.09% 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.
 


 

405  298  502  622 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.20-0.02 
 MPAY 0.28+0.02 
 GLOTEC 0.065+0.005 
 IWCITY 1.48+0.09 
 L&G 0.235+0.02 
 BORNOIL 0.1050.00 
 IFCAMSC 0.40+0.02 
 UMWOG 0.325+0.005 
 VIVOCOM 0.135-0.005 
 NETX 0.045+0.005 
Partners & Brokers