Highlights

[ZHULIAN] QoQ Quarter Result on 2016-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 13-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 31-May-2016  [#2]
Profit Trend QoQ -     12.22%    YoY -     -28.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 48,379 51,909 44,010 47,218 48,164 64,757 50,665 -3.03%
  QoQ % -6.80% 17.95% -6.79% -1.96% -25.62% 27.81% -
  Horiz. % 95.49% 102.46% 86.86% 93.20% 95.06% 127.81% 100.00%
PBT 18,840 26,321 7,800 11,158 10,967 17,908 20,910 -6.72%
  QoQ % -28.42% 237.45% -30.09% 1.74% -38.76% -14.36% -
  Horiz. % 90.10% 125.88% 37.30% 53.36% 52.45% 85.64% 100.00%
Tax -4,282 -5,856 -1,686 -3,216 -3,890 -5,378 -4,049 3.80%
  QoQ % 26.88% -247.33% 47.57% 17.33% 27.67% -32.82% -
  Horiz. % 105.75% 144.63% 41.64% 79.43% 96.07% 132.82% 100.00%
NP 14,558 20,465 6,114 7,942 7,077 12,530 16,861 -9.33%
  QoQ % -28.86% 234.72% -23.02% 12.22% -43.52% -25.69% -
  Horiz. % 86.34% 121.37% 36.26% 47.10% 41.97% 74.31% 100.00%
NP to SH 14,558 20,465 6,114 7,942 7,077 10,568 16,861 -9.33%
  QoQ % -28.86% 234.72% -23.02% 12.22% -33.03% -37.32% -
  Horiz. % 86.34% 121.37% 36.26% 47.10% 41.97% 62.68% 100.00%
Tax Rate 22.73 % 22.25 % 21.62 % 28.82 % 35.47 % 30.03 % 19.36 % 11.30%
  QoQ % 2.16% 2.91% -24.98% -18.75% 18.12% 55.11% -
  Horiz. % 117.41% 114.93% 111.67% 148.86% 183.21% 155.11% 100.00%
Total Cost 33,821 31,444 37,896 39,276 41,087 52,227 33,804 0.03%
  QoQ % 7.56% -17.03% -3.51% -4.41% -21.33% 54.50% -
  Horiz. % 100.05% 93.02% 112.11% 116.19% 121.54% 154.50% 100.00%
Net Worth 564,327 553,932 526,055 524,446 527,987 529,092 525,411 4.88%
  QoQ % 1.88% 5.30% 0.31% -0.67% -0.21% 0.70% -
  Horiz. % 107.41% 105.43% 100.12% 99.82% 100.49% 100.70% 100.00%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 6,900 6,900 6,900 6,900 6,900 6,900 6,900 -
  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 % 47.40 % 33.72 % 112.86 % 86.88 % 97.50 % 65.29 % 40.92 % 10.31%
  QoQ % 40.57% -70.12% 29.90% -10.89% 49.33% 59.56% -
  Horiz. % 115.84% 82.40% 275.81% 212.32% 238.27% 159.56% 100.00%
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 564,327 553,932 526,055 524,446 527,987 529,092 525,411 4.88%
  QoQ % 1.88% 5.30% 0.31% -0.67% -0.21% 0.70% -
  Horiz. % 107.41% 105.43% 100.12% 99.82% 100.49% 100.70% 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
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 30.09 % 39.42 % 13.89 % 16.82 % 14.69 % 19.35 % 33.28 % -6.50%
  QoQ % -23.67% 183.80% -17.42% 14.50% -24.08% -41.86% -
  Horiz. % 90.41% 118.45% 41.74% 50.54% 44.14% 58.14% 100.00%
ROE 2.58 % 3.69 % 1.16 % 1.51 % 1.34 % 2.00 % 3.21 % -13.57%
  QoQ % -30.08% 218.10% -23.18% 12.69% -33.00% -37.69% -
  Horiz. % 80.37% 114.95% 36.14% 47.04% 41.74% 62.31% 100.00%
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 10.52 11.28 9.57 10.26 10.47 14.08 11.01 -2.99%
  QoQ % -6.74% 17.87% -6.73% -2.01% -25.64% 27.88% -
  Horiz. % 95.55% 102.45% 86.92% 93.19% 95.10% 127.88% 100.00%
EPS 3.16 4.45 1.33 1.73 1.54 2.72 3.67 -9.50%
  QoQ % -28.99% 234.59% -23.12% 12.34% -43.38% -25.89% -
  Horiz. % 86.10% 121.25% 36.24% 47.14% 41.96% 74.11% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  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 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 1.1422 4.88%
  QoQ % 1.88% 5.30% 0.31% -0.67% -0.21% 0.70% -
  Horiz. % 107.41% 105.43% 100.12% 99.82% 100.49% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 10.52 11.28 9.57 10.26 10.47 14.08 11.01 -2.99%
  QoQ % -6.74% 17.87% -6.73% -2.01% -25.64% 27.88% -
  Horiz. % 95.55% 102.45% 86.92% 93.19% 95.10% 127.88% 100.00%
EPS 3.16 4.45 1.33 1.73 1.54 2.72 3.67 -9.50%
  QoQ % -28.99% 234.59% -23.12% 12.34% -43.38% -25.89% -
  Horiz. % 86.10% 121.25% 36.24% 47.14% 41.96% 74.11% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  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 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 1.1422 4.88%
  QoQ % 1.88% 5.30% 0.31% -0.67% -0.21% 0.70% -
  Horiz. % 107.41% 105.43% 100.12% 99.82% 100.49% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.5600 1.3000 1.3900 1.3900 1.3900 1.5100 1.4800 -
P/RPS 14.83 11.52 14.53 13.54 13.28 10.73 13.44 6.79%
  QoQ % 28.73% -20.72% 7.31% 1.96% 23.77% -20.16% -
  Horiz. % 110.34% 85.71% 108.11% 100.74% 98.81% 79.84% 100.00%
P/EPS 49.29 29.22 104.58 80.51 90.35 65.73 40.38 14.23%
  QoQ % 68.69% -72.06% 29.90% -10.89% 37.46% 62.78% -
  Horiz. % 122.07% 72.36% 258.99% 199.38% 223.75% 162.78% 100.00%
EY 2.03 3.42 0.96 1.24 1.11 1.52 2.48 -12.51%
  QoQ % -40.64% 256.25% -22.58% 11.71% -26.97% -38.71% -
  Horiz. % 81.85% 137.90% 38.71% 50.00% 44.76% 61.29% 100.00%
DY 0.96 1.15 1.08 1.08 1.08 0.99 1.01 -3.33%
  QoQ % -16.52% 6.48% 0.00% 0.00% 9.09% -1.98% -
  Horiz. % 95.05% 113.86% 106.93% 106.93% 106.93% 98.02% 100.00%
P/NAPS 1.27 1.08 1.22 1.22 1.21 1.31 1.30 -1.55%
  QoQ % 17.59% -11.48% 0.00% 0.83% -7.63% 0.77% -
  Horiz. % 97.69% 83.08% 93.85% 93.85% 93.08% 100.77% 100.00%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 12/04/17 25/01/17 12/10/16 13/07/16 13/04/16 22/01/16 15/10/15 -
Price 1.9000 1.2400 1.3900 1.3700 1.5300 1.4600 1.5800 -
P/RPS 18.07 10.99 14.53 13.35 14.61 10.37 14.35 16.63%
  QoQ % 64.42% -24.36% 8.84% -8.62% 40.89% -27.74% -
  Horiz. % 125.92% 76.59% 101.25% 93.03% 101.81% 72.26% 100.00%
P/EPS 60.04 27.87 104.58 79.35 99.45 63.55 43.11 24.74%
  QoQ % 115.43% -73.35% 31.80% -20.21% 56.49% 47.41% -
  Horiz. % 139.27% 64.65% 242.59% 184.06% 230.69% 147.41% 100.00%
EY 1.67 3.59 0.96 1.26 1.01 1.57 2.32 -19.70%
  QoQ % -53.48% 273.96% -23.81% 24.75% -35.67% -32.33% -
  Horiz. % 71.98% 154.74% 41.38% 54.31% 43.53% 67.67% 100.00%
DY 0.79 1.21 1.08 1.09 0.98 1.03 0.95 -11.58%
  QoQ % -34.71% 12.04% -0.92% 11.22% -4.85% 8.42% -
  Horiz. % 83.16% 127.37% 113.68% 114.74% 103.16% 108.42% 100.00%
P/NAPS 1.55 1.03 1.22 1.20 1.33 1.27 1.38 8.06%
  QoQ % 50.49% -15.57% 1.67% -9.77% 4.72% -7.97% -
  Horiz. % 112.32% 74.64% 88.41% 86.96% 96.38% 92.03% 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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers