Highlights

[ZHULIAN] QoQ Quarter Result on 2017-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 11-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-Aug-2017  [#3]
Profit Trend QoQ -     19.59%    YoY -     138.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 44,017 43,336 59,009 49,776 48,522 48,379 51,909 -10.42%
  QoQ % 1.57% -26.56% 18.55% 2.58% 0.30% -6.80% -
  Horiz. % 84.80% 83.48% 113.68% 95.89% 93.48% 93.20% 100.00%
PBT 17,544 11,399 15,081 17,226 16,057 18,840 26,321 -23.71%
  QoQ % 53.91% -24.41% -12.45% 7.28% -14.77% -28.42% -
  Horiz. % 66.65% 43.31% 57.30% 65.45% 61.00% 71.58% 100.00%
Tax -5,476 -2,381 -3,600 -2,645 -3,865 -4,282 -5,856 -4.38%
  QoQ % -129.99% 33.86% -36.11% 31.57% 9.74% 26.88% -
  Horiz. % 93.51% 40.66% 61.48% 45.17% 66.00% 73.12% 100.00%
NP 12,068 9,018 11,481 14,581 12,192 14,558 20,465 -29.70%
  QoQ % 33.82% -21.45% -21.26% 19.59% -16.25% -28.86% -
  Horiz. % 58.97% 44.07% 56.10% 71.25% 59.57% 71.14% 100.00%
NP to SH 12,068 9,018 11,481 14,581 12,192 14,558 20,465 -29.70%
  QoQ % 33.82% -21.45% -21.26% 19.59% -16.25% -28.86% -
  Horiz. % 58.97% 44.07% 56.10% 71.25% 59.57% 71.14% 100.00%
Tax Rate 31.21 % 20.89 % 23.87 % 15.35 % 24.07 % 22.73 % 22.25 % 25.33%
  QoQ % 49.40% -12.48% 55.50% -36.23% 5.90% 2.16% -
  Horiz. % 140.27% 93.89% 107.28% 68.99% 108.18% 102.16% 100.00%
Total Cost 31,949 34,318 47,528 35,195 36,330 33,821 31,444 1.07%
  QoQ % -6.90% -27.79% 35.04% -3.12% 7.42% 7.56% -
  Horiz. % 101.61% 109.14% 151.15% 111.93% 115.54% 107.56% 100.00%
Net Worth 577,714 576,839 580,565 581,624 573,895 564,327 553,932 2.84%
  QoQ % 0.15% -0.64% -0.18% 1.35% 1.70% 1.88% -
  Horiz. % 104.29% 104.14% 104.81% 105.00% 103.60% 101.88% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 9,200 9,200 13,800 6,900 6,900 6,900 6,900 21.16%
  QoQ % 0.00% -33.33% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 200.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 76.23 % 102.02 % 120.20 % 47.32 % 56.59 % 47.40 % 33.72 % 72.34%
  QoQ % -25.28% -15.12% 154.02% -16.38% 19.39% 40.57% -
  Horiz. % 226.07% 302.55% 356.46% 140.33% 167.82% 140.57% 100.00%
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 577,714 576,839 580,565 581,624 573,895 564,327 553,932 2.84%
  QoQ % 0.15% -0.64% -0.18% 1.35% 1.70% 1.88% -
  Horiz. % 104.29% 104.14% 104.81% 105.00% 103.60% 101.88% 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
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 27.42 % 20.81 % 19.46 % 29.29 % 25.13 % 30.09 % 39.42 % -21.51%
  QoQ % 31.76% 6.94% -33.56% 16.55% -16.48% -23.67% -
  Horiz. % 69.56% 52.79% 49.37% 74.30% 63.75% 76.33% 100.00%
ROE 2.09 % 1.56 % 1.98 % 2.51 % 2.12 % 2.58 % 3.69 % -31.57%
  QoQ % 33.97% -21.21% -21.12% 18.40% -17.83% -30.08% -
  Horiz. % 56.64% 42.28% 53.66% 68.02% 57.45% 69.92% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 9.57 9.42 12.83 10.82 10.55 10.52 11.28 -10.39%
  QoQ % 1.59% -26.58% 18.58% 2.56% 0.29% -6.74% -
  Horiz. % 84.84% 83.51% 113.74% 95.92% 93.53% 93.26% 100.00%
EPS 2.62 1.96 2.50 3.17 2.65 3.16 4.45 -29.78%
  QoQ % 33.67% -21.60% -21.14% 19.62% -16.14% -28.99% -
  Horiz. % 58.88% 44.04% 56.18% 71.24% 59.55% 71.01% 100.00%
DPS 2.00 2.00 3.00 1.50 1.50 1.50 1.50 21.16%
  QoQ % 0.00% -33.33% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 200.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2559 1.2540 1.2621 1.2644 1.2476 1.2268 1.2042 2.84%
  QoQ % 0.15% -0.64% -0.18% 1.35% 1.70% 1.88% -
  Horiz. % 104.29% 104.14% 104.81% 105.00% 103.60% 101.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 9.57 9.42 12.83 10.82 10.55 10.52 11.28 -10.39%
  QoQ % 1.59% -26.58% 18.58% 2.56% 0.29% -6.74% -
  Horiz. % 84.84% 83.51% 113.74% 95.92% 93.53% 93.26% 100.00%
EPS 2.62 1.96 2.50 3.17 2.65 3.16 4.45 -29.78%
  QoQ % 33.67% -21.60% -21.14% 19.62% -16.14% -28.99% -
  Horiz. % 58.88% 44.04% 56.18% 71.24% 59.55% 71.01% 100.00%
DPS 2.00 2.00 3.00 1.50 1.50 1.50 1.50 21.16%
  QoQ % 0.00% -33.33% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 200.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2559 1.2540 1.2621 1.2644 1.2476 1.2268 1.2042 2.84%
  QoQ % 0.15% -0.64% -0.18% 1.35% 1.70% 1.88% -
  Horiz. % 104.29% 104.14% 104.81% 105.00% 103.60% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 1.5000 1.6500 1.8000 1.7300 1.6000 1.5600 1.3000 -
P/RPS 15.68 17.51 14.03 15.99 15.17 14.83 11.52 22.84%
  QoQ % -10.45% 24.80% -12.26% 5.41% 2.29% 28.73% -
  Horiz. % 136.11% 152.00% 121.79% 138.80% 131.68% 128.73% 100.00%
P/EPS 57.18 84.17 72.12 54.58 60.37 49.29 29.22 56.51%
  QoQ % -32.07% 16.71% 32.14% -9.59% 22.48% 68.69% -
  Horiz. % 195.69% 288.06% 246.82% 186.79% 206.61% 168.69% 100.00%
EY 1.75 1.19 1.39 1.83 1.66 2.03 3.42 -36.05%
  QoQ % 47.06% -14.39% -24.04% 10.24% -18.23% -40.64% -
  Horiz. % 51.17% 34.80% 40.64% 53.51% 48.54% 59.36% 100.00%
DY 1.33 1.21 1.67 0.87 0.94 0.96 1.15 10.19%
  QoQ % 9.92% -27.54% 91.95% -7.45% -2.08% -16.52% -
  Horiz. % 115.65% 105.22% 145.22% 75.65% 81.74% 83.48% 100.00%
P/NAPS 1.19 1.32 1.43 1.37 1.28 1.27 1.08 6.69%
  QoQ % -9.85% -7.69% 4.38% 7.03% 0.79% 17.59% -
  Horiz. % 110.19% 122.22% 132.41% 126.85% 118.52% 117.59% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 18/07/18 18/04/18 24/01/18 11/10/17 12/07/17 12/04/17 25/01/17 -
Price 1.4500 1.4700 2.0900 1.6400 1.6900 1.9000 1.2400 -
P/RPS 15.15 15.60 16.29 15.16 16.02 18.07 10.99 23.89%
  QoQ % -2.88% -4.24% 7.45% -5.37% -11.34% 64.42% -
  Horiz. % 137.85% 141.95% 148.23% 137.94% 145.77% 164.42% 100.00%
P/EPS 55.27 74.98 83.74 51.74 63.76 60.04 27.87 57.91%
  QoQ % -26.29% -10.46% 61.85% -18.85% 6.20% 115.43% -
  Horiz. % 198.31% 269.03% 300.47% 185.65% 228.78% 215.43% 100.00%
EY 1.81 1.33 1.19 1.93 1.57 1.67 3.59 -36.68%
  QoQ % 36.09% 11.76% -38.34% 22.93% -5.99% -53.48% -
  Horiz. % 50.42% 37.05% 33.15% 53.76% 43.73% 46.52% 100.00%
DY 1.38 1.36 1.44 0.91 0.89 0.79 1.21 9.17%
  QoQ % 1.47% -5.56% 58.24% 2.25% 12.66% -34.71% -
  Horiz. % 114.05% 112.40% 119.01% 75.21% 73.55% 65.29% 100.00%
P/NAPS 1.15 1.17 1.66 1.30 1.35 1.55 1.03 7.63%
  QoQ % -1.71% -29.52% 27.69% -3.70% -12.90% 50.49% -
  Horiz. % 111.65% 113.59% 161.17% 126.21% 131.07% 150.49% 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.
 


 

65  71  280  1796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJLAND 0.195+0.005 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 SEDANIA 0.17-0.01 
 FOCUS 0.1450.00 
 KHEESAN 0.335+0.025 
 HANDAL 0.49+0.015 
 SCOMI 0.080.00 
 PCCS 0.525-0.01 
 PCCS-WA 0.225+0.005 
Partners & Brokers