Highlights

[ZHULIAN] QoQ Annualized Quarter Result on 2016-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 12-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 31-Aug-2016  [#3]
Profit Trend QoQ -     -6.19%    YoY -     -47.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 193,802 193,516 191,301 185,856 190,764 192,656 225,910 -9.71%
  QoQ % 0.15% 1.16% 2.93% -2.57% -0.98% -14.72% -
  Horiz. % 85.79% 85.66% 84.68% 82.27% 84.44% 85.28% 100.00%
PBT 69,794 75,360 56,246 39,900 44,250 43,868 70,715 -0.87%
  QoQ % -7.39% 33.98% 40.97% -9.83% 0.87% -37.97% -
  Horiz. % 98.70% 106.57% 79.54% 56.42% 62.58% 62.03% 100.00%
Tax -16,294 -17,128 -14,648 -11,722 -14,212 -15,560 -17,671 -5.26%
  QoQ % 4.87% -16.93% -24.95% 17.52% 8.66% 11.95% -
  Horiz. % 92.21% 96.93% 82.89% 66.34% 80.43% 88.05% 100.00%
NP 53,500 58,232 41,598 28,177 30,038 28,308 53,044 0.57%
  QoQ % -8.13% 39.99% 47.63% -6.19% 6.11% -46.63% -
  Horiz. % 100.86% 109.78% 78.42% 53.12% 56.63% 53.37% 100.00%
NP to SH 53,500 58,232 41,598 28,177 30,038 28,308 75,752 -20.68%
  QoQ % -8.13% 39.99% 47.63% -6.19% 6.11% -62.63% -
  Horiz. % 70.63% 76.87% 54.91% 37.20% 39.65% 37.37% 100.00%
Tax Rate 23.35 % 22.73 % 26.04 % 29.38 % 32.12 % 35.47 % 24.99 % -4.42%
  QoQ % 2.73% -12.71% -11.37% -8.53% -9.44% 41.94% -
  Horiz. % 93.44% 90.96% 104.20% 117.57% 128.53% 141.94% 100.00%
Total Cost 140,302 135,284 149,703 157,678 160,726 164,348 172,866 -12.98%
  QoQ % 3.71% -9.63% -5.06% -1.90% -2.20% -4.93% -
  Horiz. % 81.16% 78.26% 86.60% 91.21% 92.98% 95.07% 100.00%
Net Worth 573,895 564,327 553,932 526,055 524,446 527,987 529,092 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 100.00%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 27,600 27,600 27,600 27,600 27,600 27,600 27,600 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 51.59 % 47.40 % 66.35 % 97.95 % 91.88 % 97.50 % 36.43 % 26.08%
  QoQ % 8.84% -28.56% -32.26% 6.61% -5.76% 167.64% -
  Horiz. % 141.61% 130.11% 182.13% 268.87% 252.21% 267.64% 100.00%
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 573,895 564,327 553,932 526,055 524,446 527,987 529,092 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 27.61 % 30.09 % 21.74 % 15.16 % 15.75 % 14.69 % 23.48 % 11.40%
  QoQ % -8.24% 38.41% 43.40% -3.75% 7.22% -37.44% -
  Horiz. % 117.59% 128.15% 92.59% 64.57% 67.08% 62.56% 100.00%
ROE 9.32 % 10.32 % 7.51 % 5.36 % 5.73 % 5.36 % 14.32 % -24.88%
  QoQ % -9.69% 37.42% 40.11% -6.46% 6.90% -62.57% -
  Horiz. % 65.08% 72.07% 52.44% 37.43% 40.01% 37.43% 100.00%
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 42.13 42.07 41.59 40.40 41.47 41.88 49.11 -9.71%
  QoQ % 0.14% 1.15% 2.95% -2.58% -0.98% -14.72% -
  Horiz. % 85.79% 85.66% 84.69% 82.26% 84.44% 85.28% 100.00%
EPS 11.64 12.64 9.04 6.12 6.54 6.16 11.53 0.63%
  QoQ % -7.91% 39.82% 47.71% -6.42% 6.17% -46.57% -
  Horiz. % 100.95% 109.63% 78.40% 53.08% 56.72% 53.43% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2476 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 42.13 42.07 41.59 40.40 41.47 41.88 49.11 -9.71%
  QoQ % 0.14% 1.15% 2.95% -2.58% -0.98% -14.72% -
  Horiz. % 85.79% 85.66% 84.69% 82.26% 84.44% 85.28% 100.00%
EPS 11.64 12.64 9.04 6.12 6.54 6.16 11.53 0.63%
  QoQ % -7.91% 39.82% 47.71% -6.42% 6.17% -46.57% -
  Horiz. % 100.95% 109.63% 78.40% 53.08% 56.72% 53.43% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2476 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 1.6000 1.5600 1.3000 1.3900 1.3900 1.3900 1.5100 -
P/RPS 3.80 3.71 3.13 3.44 3.35 3.32 3.07 15.27%
  QoQ % 2.43% 18.53% -9.01% 2.69% 0.90% 8.14% -
  Horiz. % 123.78% 120.85% 101.95% 112.05% 109.12% 108.14% 100.00%
P/EPS 13.76 12.32 14.38 22.69 21.29 22.59 9.17 31.04%
  QoQ % 11.69% -14.33% -36.62% 6.58% -5.75% 146.35% -
  Horiz. % 150.05% 134.35% 156.82% 247.44% 232.17% 246.35% 100.00%
EY 7.27 8.11 6.96 4.41 4.70 4.43 10.91 -23.69%
  QoQ % -10.36% 16.52% 57.82% -6.17% 6.09% -59.40% -
  Horiz. % 66.64% 74.34% 63.79% 40.42% 43.08% 40.60% 100.00%
DY 3.75 3.85 4.62 4.32 4.32 4.32 3.97 -3.73%
  QoQ % -2.60% -16.67% 6.94% 0.00% 0.00% 8.82% -
  Horiz. % 94.46% 96.98% 116.37% 108.82% 108.82% 108.82% 100.00%
P/NAPS 1.28 1.27 1.08 1.22 1.22 1.21 1.31 -1.53%
  QoQ % 0.79% 17.59% -11.48% 0.00% 0.83% -7.63% -
  Horiz. % 97.71% 96.95% 82.44% 93.13% 93.13% 92.37% 100.00%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 12/07/17 12/04/17 25/01/17 12/10/16 13/07/16 13/04/16 22/01/16 -
Price 1.6900 1.9000 1.2400 1.3900 1.3700 1.5300 1.4600 -
P/RPS 4.01 4.52 2.98 3.44 3.30 3.65 2.97 22.14%
  QoQ % -11.28% 51.68% -13.37% 4.24% -9.59% 22.90% -
  Horiz. % 135.02% 152.19% 100.34% 115.82% 111.11% 122.90% 100.00%
P/EPS 14.53 15.01 13.71 22.69 20.98 24.86 8.87 38.92%
  QoQ % -3.20% 9.48% -39.58% 8.15% -15.61% 180.27% -
  Horiz. % 163.81% 169.22% 154.57% 255.81% 236.53% 280.27% 100.00%
EY 6.88 6.66 7.29 4.41 4.77 4.02 11.28 -28.06%
  QoQ % 3.30% -8.64% 65.31% -7.55% 18.66% -64.36% -
  Horiz. % 60.99% 59.04% 64.63% 39.10% 42.29% 35.64% 100.00%
DY 3.55 3.16 4.84 4.32 4.38 3.92 4.11 -9.30%
  QoQ % 12.34% -34.71% 12.04% -1.37% 11.73% -4.62% -
  Horiz. % 86.37% 76.89% 117.76% 105.11% 106.57% 95.38% 100.00%
P/NAPS 1.35 1.55 1.03 1.22 1.20 1.33 1.27 4.15%
  QoQ % -12.90% 50.49% -15.57% 1.67% -9.77% 4.72% -
  Horiz. % 106.30% 122.05% 81.10% 96.06% 94.49% 104.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers