Highlights

[ZHULIAN] QoQ Quarter Result on 2015-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 15-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 31-Aug-2015  [#3]
Profit Trend QoQ -     51.86%    YoY -     62.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 47,218 48,164 64,757 50,665 55,269 55,219 54,711 -9.34%
  QoQ % -1.96% -25.62% 27.81% -8.33% 0.09% 0.93% -
  Horiz. % 86.30% 88.03% 118.36% 92.60% 101.02% 100.93% 100.00%
PBT 11,158 10,967 17,908 20,910 14,674 17,223 12,962 -9.50%
  QoQ % 1.74% -38.76% -14.36% 42.50% -14.80% 32.87% -
  Horiz. % 86.08% 84.61% 138.16% 161.32% 113.21% 132.87% 100.00%
Tax -3,216 -3,890 -5,378 -4,049 -3,571 -4,673 -1,665 55.03%
  QoQ % 17.33% 27.67% -32.82% -13.39% 23.58% -180.66% -
  Horiz. % 193.15% 233.63% 323.00% 243.18% 214.47% 280.66% 100.00%
NP 7,942 7,077 12,530 16,861 11,103 12,550 11,297 -20.92%
  QoQ % 12.22% -43.52% -25.69% 51.86% -11.53% 11.09% -
  Horiz. % 70.30% 62.64% 110.91% 149.25% 98.28% 111.09% 100.00%
NP to SH 7,942 7,077 10,568 16,861 11,103 12,550 11,300 -20.93%
  QoQ % 12.22% -33.03% -37.32% 51.86% -11.53% 11.06% -
  Horiz. % 70.28% 62.63% 93.52% 149.21% 98.26% 111.06% 100.00%
Tax Rate 28.82 % 35.47 % 30.03 % 19.36 % 24.34 % 27.13 % 12.85 % 71.26%
  QoQ % -18.75% 18.12% 55.11% -20.46% -10.28% 111.13% -
  Horiz. % 224.28% 276.03% 233.70% 150.66% 189.42% 211.13% 100.00%
Total Cost 39,276 41,087 52,227 33,804 44,166 42,669 43,414 -6.45%
  QoQ % -4.41% -21.33% 54.50% -23.46% 3.51% -1.72% -
  Horiz. % 90.47% 94.64% 120.30% 77.86% 101.73% 98.28% 100.00%
Net Worth 524,446 527,987 529,092 525,411 495,649 489,118 483,230 5.60%
  QoQ % -0.67% -0.21% 0.70% 6.00% 1.34% 1.22% -
  Horiz. % 108.53% 109.26% 109.49% 108.73% 102.57% 101.22% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 6,900 6,900 6,900 6,900 6,900 6,900 9,200 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 100.00%
Div Payout % 86.88 % 97.50 % 65.29 % 40.92 % 62.15 % 54.98 % 81.42 % 4.42%
  QoQ % -10.89% 49.33% 59.56% -34.16% 13.04% -32.47% -
  Horiz. % 106.71% 119.75% 80.19% 50.26% 76.33% 67.53% 100.00%
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 524,446 527,987 529,092 525,411 495,649 489,118 483,230 5.60%
  QoQ % -0.67% -0.21% 0.70% 6.00% 1.34% 1.22% -
  Horiz. % 108.53% 109.26% 109.49% 108.73% 102.57% 101.22% 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
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 16.82 % 14.69 % 19.35 % 33.28 % 20.09 % 22.73 % 20.65 % -12.77%
  QoQ % 14.50% -24.08% -41.86% 65.65% -11.61% 10.07% -
  Horiz. % 81.45% 71.14% 93.70% 161.16% 97.29% 110.07% 100.00%
ROE 1.51 % 1.34 % 2.00 % 3.21 % 2.24 % 2.57 % 2.34 % -25.31%
  QoQ % 12.69% -33.00% -37.69% 43.30% -12.84% 9.83% -
  Horiz. % 64.53% 57.26% 85.47% 137.18% 95.73% 109.83% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 10.26 10.47 14.08 11.01 12.02 12.00 11.89 -9.35%
  QoQ % -2.01% -25.64% 27.88% -8.40% 0.17% 0.93% -
  Horiz. % 86.29% 88.06% 118.42% 92.60% 101.09% 100.93% 100.00%
EPS 1.73 1.54 2.72 3.67 2.41 2.73 2.46 -20.90%
  QoQ % 12.34% -43.38% -25.89% 52.28% -11.72% 10.98% -
  Horiz. % 70.33% 62.60% 110.57% 149.19% 97.97% 110.98% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 2.00 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.1401 1.1478 1.1502 1.1422 1.0775 1.0633 1.0505 5.60%
  QoQ % -0.67% -0.21% 0.70% 6.00% 1.34% 1.22% -
  Horiz. % 108.53% 109.26% 109.49% 108.73% 102.57% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 10.26 10.47 14.08 11.01 12.02 12.00 11.89 -9.35%
  QoQ % -2.01% -25.64% 27.88% -8.40% 0.17% 0.93% -
  Horiz. % 86.29% 88.06% 118.42% 92.60% 101.09% 100.93% 100.00%
EPS 1.73 1.54 2.72 3.67 2.41 2.73 2.46 -20.90%
  QoQ % 12.34% -43.38% -25.89% 52.28% -11.72% 10.98% -
  Horiz. % 70.33% 62.60% 110.57% 149.19% 97.97% 110.98% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 2.00 -17.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.1401 1.1478 1.1502 1.1422 1.0775 1.0633 1.0505 5.60%
  QoQ % -0.67% -0.21% 0.70% 6.00% 1.34% 1.22% -
  Horiz. % 108.53% 109.26% 109.49% 108.73% 102.57% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.3900 1.3900 1.5100 1.4800 2.0500 2.0500 2.1300 -
P/RPS 13.54 13.28 10.73 13.44 17.06 17.08 17.91 -17.00%
  QoQ % 1.96% 23.77% -20.16% -21.22% -0.12% -4.63% -
  Horiz. % 75.60% 74.15% 59.91% 75.04% 95.25% 95.37% 100.00%
P/EPS 80.51 90.35 65.73 40.38 84.93 75.14 86.71 -4.82%
  QoQ % -10.89% 37.46% 62.78% -52.45% 13.03% -13.34% -
  Horiz. % 92.85% 104.20% 75.80% 46.57% 97.95% 86.66% 100.00%
EY 1.24 1.11 1.52 2.48 1.18 1.33 1.15 5.15%
  QoQ % 11.71% -26.97% -38.71% 110.17% -11.28% 15.65% -
  Horiz. % 107.83% 96.52% 132.17% 215.65% 102.61% 115.65% 100.00%
DY 1.08 1.08 0.99 1.01 0.73 0.73 0.94 9.69%
  QoQ % 0.00% 9.09% -1.98% 38.36% 0.00% -22.34% -
  Horiz. % 114.89% 114.89% 105.32% 107.45% 77.66% 77.66% 100.00%
P/NAPS 1.22 1.21 1.31 1.30 1.90 1.93 2.03 -28.76%
  QoQ % 0.83% -7.63% 0.77% -31.58% -1.55% -4.93% -
  Horiz. % 60.10% 59.61% 64.53% 64.04% 93.60% 95.07% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 13/07/16 13/04/16 22/01/16 15/10/15 15/07/15 15/04/15 21/01/15 -
Price 1.3700 1.5300 1.4600 1.5800 2.0500 2.0500 2.2700 -
P/RPS 13.35 14.61 10.37 14.35 17.06 17.08 19.09 -21.20%
  QoQ % -8.62% 40.89% -27.74% -15.89% -0.12% -10.53% -
  Horiz. % 69.93% 76.53% 54.32% 75.17% 89.37% 89.47% 100.00%
P/EPS 79.35 99.45 63.55 43.11 84.93 75.14 92.41 -9.65%
  QoQ % -20.21% 56.49% 47.41% -49.24% 13.03% -18.69% -
  Horiz. % 85.87% 107.62% 68.77% 46.65% 91.91% 81.31% 100.00%
EY 1.26 1.01 1.57 2.32 1.18 1.33 1.08 10.81%
  QoQ % 24.75% -35.67% -32.33% 96.61% -11.28% 23.15% -
  Horiz. % 116.67% 93.52% 145.37% 214.81% 109.26% 123.15% 100.00%
DY 1.09 0.98 1.03 0.95 0.73 0.73 0.88 15.32%
  QoQ % 11.22% -4.85% 8.42% 30.14% 0.00% -17.05% -
  Horiz. % 123.86% 111.36% 117.05% 107.95% 82.95% 82.95% 100.00%
P/NAPS 1.20 1.33 1.27 1.38 1.90 1.93 2.16 -32.40%
  QoQ % -9.77% 4.72% -7.97% -27.37% -1.55% -10.65% -
  Horiz. % 55.56% 61.57% 58.80% 63.89% 87.96% 89.35% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers