Highlights

[ZHULIAN] QoQ Cumulative Quarter Result on 2015-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 22-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 30-Nov-2015  [#4]
Profit Trend QoQ -     86.98%    YoY -     60.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 139,392 95,382 48,164 225,910 161,153 110,488 55,219 84.88%
  QoQ % 46.14% 98.04% -78.68% 40.18% 45.86% 100.09% -
  Horiz. % 252.43% 172.73% 87.22% 409.12% 291.84% 200.09% 100.00%
PBT 29,925 22,125 10,967 70,715 52,807 31,897 17,223 44.29%
  QoQ % 35.25% 101.74% -84.49% 33.91% 65.55% 85.20% -
  Horiz. % 173.75% 128.46% 63.68% 410.58% 306.61% 185.20% 100.00%
Tax -8,792 -7,106 -3,890 -17,671 -12,293 -8,244 -4,673 52.11%
  QoQ % -23.73% -82.67% 77.99% -43.75% -49.11% -76.42% -
  Horiz. % 188.14% 152.07% 83.24% 378.15% 263.06% 176.42% 100.00%
NP 21,133 15,019 7,077 53,044 40,514 23,653 12,550 41.32%
  QoQ % 40.71% 112.22% -86.66% 30.93% 71.28% 88.47% -
  Horiz. % 168.39% 119.67% 56.39% 422.66% 322.82% 188.47% 100.00%
NP to SH 21,133 15,019 7,077 75,752 40,514 23,653 12,550 41.32%
  QoQ % 40.71% 112.22% -90.66% 86.98% 71.28% 88.47% -
  Horiz. % 168.39% 119.67% 56.39% 603.60% 322.82% 188.47% 100.00%
Tax Rate 29.38 % 32.12 % 35.47 % 24.99 % 23.28 % 25.85 % 27.13 % 5.43%
  QoQ % -8.53% -9.44% 41.94% 7.35% -9.94% -4.72% -
  Horiz. % 108.29% 118.39% 130.74% 92.11% 85.81% 95.28% 100.00%
Total Cost 118,259 80,363 41,087 172,866 120,639 86,835 42,669 96.70%
  QoQ % 47.16% 95.59% -76.23% 43.29% 38.93% 103.51% -
  Horiz. % 277.15% 188.34% 96.29% 405.13% 282.73% 203.51% 100.00%
Net Worth 526,055 524,446 527,987 529,092 525,411 495,649 489,118 4.95%
  QoQ % 0.31% -0.67% -0.21% 0.70% 6.00% 1.34% -
  Horiz. % 107.55% 107.22% 107.95% 108.17% 107.42% 101.34% 100.00%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 20,700 13,800 6,900 27,600 20,700 13,800 6,900 107.32%
  QoQ % 50.00% 100.00% -75.00% 33.33% 50.00% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 400.00% 300.00% 200.00% 100.00%
Div Payout % 97.95 % 91.88 % 97.50 % 36.43 % 51.09 % 58.34 % 54.98 % 46.70%
  QoQ % 6.61% -5.76% 167.64% -28.69% -12.43% 6.11% -
  Horiz. % 178.16% 167.12% 177.34% 66.26% 92.92% 106.11% 100.00%
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 526,055 524,446 527,987 529,092 525,411 495,649 489,118 4.95%
  QoQ % 0.31% -0.67% -0.21% 0.70% 6.00% 1.34% -
  Horiz. % 107.55% 107.22% 107.95% 108.17% 107.42% 101.34% 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
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 15.16 % 15.75 % 14.69 % 23.48 % 25.14 % 21.41 % 22.73 % -23.57%
  QoQ % -3.75% 7.22% -37.44% -6.60% 17.42% -5.81% -
  Horiz. % 66.70% 69.29% 64.63% 103.30% 110.60% 94.19% 100.00%
ROE 4.02 % 2.86 % 1.34 % 14.32 % 7.71 % 4.77 % 2.57 % 34.57%
  QoQ % 40.56% 113.43% -90.64% 85.73% 61.64% 85.60% -
  Horiz. % 156.42% 111.28% 52.14% 557.20% 300.00% 185.60% 100.00%
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 30.30 20.74 10.47 49.11 35.03 24.02 12.00 84.91%
  QoQ % 46.09% 98.09% -78.68% 40.19% 45.84% 100.17% -
  Horiz. % 252.50% 172.83% 87.25% 409.25% 291.92% 200.17% 100.00%
EPS 4.59 3.27 1.54 11.53 8.81 5.14 2.73 41.17%
  QoQ % 40.37% 112.34% -86.64% 30.87% 71.40% 88.28% -
  Horiz. % 168.13% 119.78% 56.41% 422.34% 322.71% 188.28% 100.00%
DPS 4.50 3.00 1.50 6.00 4.50 3.00 1.50 107.32%
  QoQ % 50.00% 100.00% -75.00% 33.33% 50.00% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 400.00% 300.00% 200.00% 100.00%
NAPS 1.1436 1.1401 1.1478 1.1502 1.1422 1.0775 1.0633 4.95%
  QoQ % 0.31% -0.67% -0.21% 0.70% 6.00% 1.34% -
  Horiz. % 107.55% 107.22% 107.95% 108.17% 107.42% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 30.27 20.71 10.46 49.06 35.00 23.99 11.99 84.89%
  QoQ % 46.16% 97.99% -78.68% 40.17% 45.89% 100.08% -
  Horiz. % 252.46% 172.73% 87.24% 409.17% 291.91% 200.08% 100.00%
EPS 4.59 3.26 1.54 16.45 8.80 5.14 2.73 41.17%
  QoQ % 40.80% 111.69% -90.64% 86.93% 71.21% 88.28% -
  Horiz. % 168.13% 119.41% 56.41% 602.56% 322.34% 188.28% 100.00%
DPS 4.50 3.00 1.50 5.99 4.50 3.00 1.50 107.32%
  QoQ % 50.00% 100.00% -74.96% 33.11% 50.00% 100.00% -
  Horiz. % 300.00% 200.00% 100.00% 399.33% 300.00% 200.00% 100.00%
NAPS 1.1424 1.1389 1.1466 1.1490 1.1410 1.0763 1.0622 4.95%
  QoQ % 0.31% -0.67% -0.21% 0.70% 6.01% 1.33% -
  Horiz. % 107.55% 107.22% 107.95% 108.17% 107.42% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.3900 1.3900 1.3900 1.5100 1.4800 2.0500 2.0500 -
P/RPS 4.59 6.70 13.28 3.07 4.22 8.53 17.08 -58.19%
  QoQ % -31.49% -49.55% 332.57% -27.25% -50.53% -50.06% -
  Horiz. % 26.87% 39.23% 77.75% 17.97% 24.71% 49.94% 100.00%
P/EPS 30.26 42.57 90.35 9.17 16.80 39.87 75.14 -45.32%
  QoQ % -28.92% -52.88% 885.28% -45.42% -57.86% -46.94% -
  Horiz. % 40.27% 56.65% 120.24% 12.20% 22.36% 53.06% 100.00%
EY 3.31 2.35 1.11 10.91 5.95 2.51 1.33 83.14%
  QoQ % 40.85% 111.71% -89.83% 83.36% 137.05% 88.72% -
  Horiz. % 248.87% 176.69% 83.46% 820.30% 447.37% 188.72% 100.00%
DY 3.24 2.16 1.08 3.97 3.04 1.46 0.73 168.86%
  QoQ % 50.00% 100.00% -72.80% 30.59% 108.22% 100.00% -
  Horiz. % 443.84% 295.89% 147.95% 543.84% 416.44% 200.00% 100.00%
P/NAPS 1.22 1.22 1.21 1.31 1.30 1.90 1.93 -26.24%
  QoQ % 0.00% 0.83% -7.63% 0.77% -31.58% -1.55% -
  Horiz. % 63.21% 63.21% 62.69% 67.88% 67.36% 98.45% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 12/10/16 13/07/16 13/04/16 22/01/16 15/10/15 15/07/15 15/04/15 -
Price 1.3900 1.3700 1.5300 1.4600 1.5800 2.0500 2.0500 -
P/RPS 4.59 6.61 14.61 2.97 4.51 8.53 17.08 -58.19%
  QoQ % -30.56% -54.76% 391.92% -34.15% -47.13% -50.06% -
  Horiz. % 26.87% 38.70% 85.54% 17.39% 26.41% 49.94% 100.00%
P/EPS 30.26 41.96 99.45 8.87 17.94 39.87 75.14 -45.32%
  QoQ % -27.88% -57.81% 1,021.20% -50.56% -55.00% -46.94% -
  Horiz. % 40.27% 55.84% 132.35% 11.80% 23.88% 53.06% 100.00%
EY 3.31 2.38 1.01 11.28 5.57 2.51 1.33 83.14%
  QoQ % 39.08% 135.64% -91.05% 102.51% 121.91% 88.72% -
  Horiz. % 248.87% 178.95% 75.94% 848.12% 418.80% 188.72% 100.00%
DY 3.24 2.19 0.98 4.11 2.85 1.46 0.73 168.86%
  QoQ % 47.95% 123.47% -76.16% 44.21% 95.21% 100.00% -
  Horiz. % 443.84% 300.00% 134.25% 563.01% 390.41% 200.00% 100.00%
P/NAPS 1.22 1.20 1.33 1.27 1.38 1.90 1.93 -26.24%
  QoQ % 1.67% -9.77% 4.72% -7.97% -27.37% -1.55% -
  Horiz. % 63.21% 62.18% 68.91% 65.80% 71.50% 98.45% 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.
 


 

218  425  570  969 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.36-0.03 
 ISTONE 0.215-0.03 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.23-0.01 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.275-0.015 
 GPACKET 0.445+0.04 
 IMPIANA 0.0250.00 
 VELESTO-WA 0.135-0.01 
Partners & Brokers