Highlights

[ZHULIAN] QoQ Quarter Result on 2019-02-28 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 17-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2019
Quarter 28-Feb-2019  [#1]
Profit Trend QoQ -     -31.85%    YoY -     19.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 39,454 45,030 51,023 44,017 43,336 59,009 49,776 -14.39%
  QoQ % -12.38% -11.75% 15.92% 1.57% -26.56% 18.55% -
  Horiz. % 79.26% 90.47% 102.51% 88.43% 87.06% 118.55% 100.00%
PBT 13,439 15,679 19,962 17,544 11,399 15,081 17,226 -15.29%
  QoQ % -14.29% -21.46% 13.78% 53.91% -24.41% -12.45% -
  Horiz. % 78.02% 91.02% 115.88% 101.85% 66.17% 87.55% 100.00%
Tax -2,648 155 -4,520 -5,476 -2,381 -3,600 -2,645 0.08%
  QoQ % -1,808.39% 103.43% 17.46% -129.99% 33.86% -36.11% -
  Horiz. % 100.11% -5.86% 170.89% 207.03% 90.02% 136.11% 100.00%
NP 10,791 15,834 15,442 12,068 9,018 11,481 14,581 -18.23%
  QoQ % -31.85% 2.54% 27.96% 33.82% -21.45% -21.26% -
  Horiz. % 74.01% 108.59% 105.90% 82.77% 61.85% 78.74% 100.00%
NP to SH 10,791 15,834 17,107 12,068 9,018 11,481 14,581 -18.23%
  QoQ % -31.85% -7.44% 41.76% 33.82% -21.45% -21.26% -
  Horiz. % 74.01% 108.59% 117.32% 82.77% 61.85% 78.74% 100.00%
Tax Rate 19.70 % -0.99 % 22.64 % 31.21 % 20.89 % 23.87 % 15.35 % 18.15%
  QoQ % 2,089.90% -104.37% -27.46% 49.40% -12.48% 55.50% -
  Horiz. % 128.34% -6.45% 147.49% 203.32% 136.09% 155.50% 100.00%
Total Cost 28,663 29,196 35,581 31,949 34,318 47,528 35,195 -12.82%
  QoQ % -1.83% -17.94% 11.37% -6.90% -27.79% 35.04% -
  Horiz. % 81.44% 82.95% 101.10% 90.78% 97.51% 135.04% 100.00%
Net Worth 591,145 594,964 585,626 577,714 576,839 580,565 581,624 1.09%
  QoQ % -0.64% 1.59% 1.37% 0.15% -0.64% -0.18% -
  Horiz. % 101.64% 102.29% 100.69% 99.33% 99.18% 99.82% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 9,200 18,400 9,200 9,200 9,200 13,800 6,900 21.21%
  QoQ % -50.00% 100.00% 0.00% 0.00% -33.33% 100.00% -
  Horiz. % 133.33% 266.67% 133.33% 133.33% 133.33% 200.00% 100.00%
Div Payout % 85.26 % 116.21 % 53.78 % 76.23 % 102.02 % 120.20 % 47.32 % 48.23%
  QoQ % -26.63% 116.08% -29.45% -25.28% -15.12% 154.02% -
  Horiz. % 180.18% 245.58% 113.65% 161.09% 215.60% 254.02% 100.00%
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 591,145 594,964 585,626 577,714 576,839 580,565 581,624 1.09%
  QoQ % -0.64% 1.59% 1.37% 0.15% -0.64% -0.18% -
  Horiz. % 101.64% 102.29% 100.69% 99.33% 99.18% 99.82% 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 27.35 % 35.16 % 30.26 % 27.42 % 20.81 % 19.46 % 29.29 % -4.48%
  QoQ % -22.21% 16.19% 10.36% 31.76% 6.94% -33.56% -
  Horiz. % 93.38% 120.04% 103.31% 93.62% 71.05% 66.44% 100.00%
ROE 1.83 % 2.66 % 2.92 % 2.09 % 1.56 % 1.98 % 2.51 % -19.04%
  QoQ % -31.20% -8.90% 39.71% 33.97% -21.21% -21.12% -
  Horiz. % 72.91% 105.98% 116.33% 83.27% 62.15% 78.88% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 8.58 9.79 11.09 9.57 9.42 12.83 10.82 -14.36%
  QoQ % -12.36% -11.72% 15.88% 1.59% -26.58% 18.58% -
  Horiz. % 79.30% 90.48% 102.50% 88.45% 87.06% 118.58% 100.00%
EPS 2.35 3.44 3.36 2.62 1.96 2.50 3.17 -18.13%
  QoQ % -31.69% 2.38% 28.24% 33.67% -21.60% -21.14% -
  Horiz. % 74.13% 108.52% 105.99% 82.65% 61.83% 78.86% 100.00%
DPS 2.00 4.00 2.00 2.00 2.00 3.00 1.50 21.21%
  QoQ % -50.00% 100.00% 0.00% 0.00% -33.33% 100.00% -
  Horiz. % 133.33% 266.67% 133.33% 133.33% 133.33% 200.00% 100.00%
NAPS 1.2851 1.2934 1.2731 1.2559 1.2540 1.2621 1.2644 1.09%
  QoQ % -0.64% 1.59% 1.37% 0.15% -0.64% -0.18% -
  Horiz. % 101.64% 102.29% 100.69% 99.33% 99.18% 99.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 8.58 9.79 11.09 9.57 9.42 12.83 10.82 -14.36%
  QoQ % -12.36% -11.72% 15.88% 1.59% -26.58% 18.58% -
  Horiz. % 79.30% 90.48% 102.50% 88.45% 87.06% 118.58% 100.00%
EPS 2.35 3.44 3.36 2.62 1.96 2.50 3.17 -18.13%
  QoQ % -31.69% 2.38% 28.24% 33.67% -21.60% -21.14% -
  Horiz. % 74.13% 108.52% 105.99% 82.65% 61.83% 78.86% 100.00%
DPS 2.00 4.00 2.00 2.00 2.00 3.00 1.50 21.21%
  QoQ % -50.00% 100.00% 0.00% 0.00% -33.33% 100.00% -
  Horiz. % 133.33% 266.67% 133.33% 133.33% 133.33% 200.00% 100.00%
NAPS 1.2851 1.2934 1.2731 1.2559 1.2540 1.2621 1.2644 1.09%
  QoQ % -0.64% 1.59% 1.37% 0.15% -0.64% -0.18% -
  Horiz. % 101.64% 102.29% 100.69% 99.33% 99.18% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.3700 1.3000 1.4400 1.5000 1.6500 1.8000 1.7300 -
P/RPS 15.97 13.28 12.98 15.68 17.51 14.03 15.99 -0.08%
  QoQ % 20.26% 2.31% -17.22% -10.45% 24.80% -12.26% -
  Horiz. % 99.87% 83.05% 81.18% 98.06% 109.51% 87.74% 100.00%
P/EPS 58.40 37.77 38.72 57.18 84.17 72.12 54.58 4.63%
  QoQ % 54.62% -2.45% -32.28% -32.07% 16.71% 32.14% -
  Horiz. % 107.00% 69.20% 70.94% 104.76% 154.21% 132.14% 100.00%
EY 1.71 2.65 2.58 1.75 1.19 1.39 1.83 -4.43%
  QoQ % -35.47% 2.71% 47.43% 47.06% -14.39% -24.04% -
  Horiz. % 93.44% 144.81% 140.98% 95.63% 65.03% 75.96% 100.00%
DY 1.46 3.08 1.39 1.33 1.21 1.67 0.87 41.35%
  QoQ % -52.60% 121.58% 4.51% 9.92% -27.54% 91.95% -
  Horiz. % 167.82% 354.02% 159.77% 152.87% 139.08% 191.95% 100.00%
P/NAPS 1.07 1.01 1.13 1.19 1.32 1.43 1.37 -15.23%
  QoQ % 5.94% -10.62% -5.04% -9.85% -7.69% 4.38% -
  Horiz. % 78.10% 73.72% 82.48% 86.86% 96.35% 104.38% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 17/04/19 23/01/19 17/10/18 18/07/18 18/04/18 24/01/18 11/10/17 -
Price 1.3900 1.3000 1.3300 1.4500 1.4700 2.0900 1.6400 -
P/RPS 16.21 13.28 11.99 15.15 15.60 16.29 15.16 4.58%
  QoQ % 22.06% 10.76% -20.86% -2.88% -4.24% 7.45% -
  Horiz. % 106.93% 87.60% 79.09% 99.93% 102.90% 107.45% 100.00%
P/EPS 59.25 37.77 35.76 55.27 74.98 83.74 51.74 9.48%
  QoQ % 56.87% 5.62% -35.30% -26.29% -10.46% 61.85% -
  Horiz. % 114.51% 73.00% 69.11% 106.82% 144.92% 161.85% 100.00%
EY 1.69 2.65 2.80 1.81 1.33 1.19 1.93 -8.49%
  QoQ % -36.23% -5.36% 54.70% 36.09% 11.76% -38.34% -
  Horiz. % 87.56% 137.31% 145.08% 93.78% 68.91% 61.66% 100.00%
DY 1.44 3.08 1.50 1.38 1.36 1.44 0.91 35.91%
  QoQ % -53.25% 105.33% 8.70% 1.47% -5.56% 58.24% -
  Horiz. % 158.24% 338.46% 164.84% 151.65% 149.45% 158.24% 100.00%
P/NAPS 1.08 1.01 1.04 1.15 1.17 1.66 1.30 -11.66%
  QoQ % 6.93% -2.88% -9.57% -1.71% -29.52% 27.69% -
  Horiz. % 83.08% 77.69% 80.00% 88.46% 90.00% 127.69% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers