Highlights

[ZHULIAN] QoQ TTM Result on 2016-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 12-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 31-Aug-2016  [#3]
Profit Trend QoQ -     -25.32%    YoY -     -38.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 192,820 191,516 191,301 204,149 210,804 218,855 225,910 -10.01%
  QoQ % 0.68% 0.11% -6.29% -3.16% -3.68% -3.12% -
  Horiz. % 85.35% 84.78% 84.68% 90.37% 93.31% 96.88% 100.00%
PBT 69,018 64,119 56,246 47,833 60,943 64,459 70,715 -1.60%
  QoQ % 7.64% 14.00% 17.59% -21.51% -5.45% -8.85% -
  Horiz. % 97.60% 90.67% 79.54% 67.64% 86.18% 91.15% 100.00%
Tax -15,689 -15,040 -14,648 -14,170 -16,533 -16,888 -17,671 -7.62%
  QoQ % -4.32% -2.68% -3.37% 14.29% 2.10% 4.43% -
  Horiz. % 88.78% 85.11% 82.89% 80.19% 93.56% 95.57% 100.00%
NP 53,329 49,079 41,598 33,663 44,410 47,571 53,044 0.36%
  QoQ % 8.66% 17.98% 23.57% -24.20% -6.64% -10.32% -
  Horiz. % 100.54% 92.53% 78.42% 63.46% 83.72% 89.68% 100.00%
NP to SH 53,329 49,079 41,598 31,701 42,448 45,609 51,082 2.91%
  QoQ % 8.66% 17.98% 31.22% -25.32% -6.93% -10.71% -
  Horiz. % 104.40% 96.08% 81.43% 62.06% 83.10% 89.29% 100.00%
Tax Rate 22.73 % 23.46 % 26.04 % 29.62 % 27.13 % 26.20 % 24.99 % -6.12%
  QoQ % -3.11% -9.91% -12.09% 9.18% 3.55% 4.84% -
  Horiz. % 90.96% 93.88% 104.20% 118.53% 108.56% 104.84% 100.00%
Total Cost 139,491 142,437 149,703 170,486 166,394 171,284 172,866 -13.31%
  QoQ % -2.07% -4.85% -12.19% 2.46% -2.85% -0.92% -
  Horiz. % 80.69% 82.40% 86.60% 98.62% 96.26% 99.08% 100.00%
Net Worth 573,895 564,327 553,932 526,055 524,446 527,987 529,092 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 100.00%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 27,600 27,600 27,600 27,600 27,600 27,600 27,600 -
  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 % 51.75 % 56.24 % 66.35 % 87.06 % 65.02 % 60.51 % 54.03 % -2.83%
  QoQ % -7.98% -15.24% -23.79% 33.90% 7.45% 11.99% -
  Horiz. % 95.78% 104.09% 122.80% 161.13% 120.34% 111.99% 100.00%
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 573,895 564,327 553,932 526,055 524,446 527,987 529,092 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 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
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 27.66 % 25.63 % 21.74 % 16.49 % 21.07 % 21.74 % 23.48 % 11.53%
  QoQ % 7.92% 17.89% 31.84% -21.74% -3.08% -7.41% -
  Horiz. % 117.80% 109.16% 92.59% 70.23% 89.74% 92.59% 100.00%
ROE 9.29 % 8.70 % 7.51 % 6.03 % 8.09 % 8.64 % 9.65 % -2.50%
  QoQ % 6.78% 15.85% 24.54% -25.46% -6.37% -10.47% -
  Horiz. % 96.27% 90.16% 77.82% 62.49% 83.83% 89.53% 100.00%
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 41.92 41.63 41.59 44.38 45.83 47.58 49.11 -10.01%
  QoQ % 0.70% 0.10% -6.29% -3.16% -3.68% -3.12% -
  Horiz. % 85.36% 84.77% 84.69% 90.37% 93.32% 96.88% 100.00%
EPS 11.59 10.67 9.04 6.89 9.23 9.92 11.10 2.92%
  QoQ % 8.62% 18.03% 31.20% -25.35% -6.96% -10.63% -
  Horiz. % 104.41% 96.13% 81.44% 62.07% 83.15% 89.37% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  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 1.2476 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 41.92 41.63 41.59 44.38 45.83 47.58 49.11 -10.01%
  QoQ % 0.70% 0.10% -6.29% -3.16% -3.68% -3.12% -
  Horiz. % 85.36% 84.77% 84.69% 90.37% 93.32% 96.88% 100.00%
EPS 11.59 10.67 9.04 6.89 9.23 9.92 11.10 2.92%
  QoQ % 8.62% 18.03% 31.20% -25.35% -6.96% -10.63% -
  Horiz. % 104.41% 96.13% 81.44% 62.07% 83.15% 89.37% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  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 1.2476 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 5.56%
  QoQ % 1.70% 1.88% 5.30% 0.31% -0.67% -0.21% -
  Horiz. % 108.47% 106.66% 104.69% 99.43% 99.12% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 1.6000 1.5600 1.3000 1.3900 1.3900 1.3900 1.5100 -
P/RPS 3.82 3.75 3.13 3.13 3.03 2.92 3.07 15.67%
  QoQ % 1.87% 19.81% 0.00% 3.30% 3.77% -4.89% -
  Horiz. % 124.43% 122.15% 101.95% 101.95% 98.70% 95.11% 100.00%
P/EPS 13.80 14.62 14.38 20.17 15.06 14.02 13.60 0.98%
  QoQ % -5.61% 1.67% -28.71% 33.93% 7.42% 3.09% -
  Horiz. % 101.47% 107.50% 105.74% 148.31% 110.74% 103.09% 100.00%
EY 7.25 6.84 6.96 4.96 6.64 7.13 7.35 -0.91%
  QoQ % 5.99% -1.72% 40.32% -25.30% -6.87% -2.99% -
  Horiz. % 98.64% 93.06% 94.69% 67.48% 90.34% 97.01% 100.00%
DY 3.75 3.85 4.62 4.32 4.32 4.32 3.97 -3.73%
  QoQ % -2.60% -16.67% 6.94% 0.00% 0.00% 8.82% -
  Horiz. % 94.46% 96.98% 116.37% 108.82% 108.82% 108.82% 100.00%
P/NAPS 1.28 1.27 1.08 1.22 1.22 1.21 1.31 -1.53%
  QoQ % 0.79% 17.59% -11.48% 0.00% 0.83% -7.63% -
  Horiz. % 97.71% 96.95% 82.44% 93.13% 93.13% 92.37% 100.00%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 12/07/17 12/04/17 25/01/17 12/10/16 13/07/16 13/04/16 22/01/16 -
Price 1.6900 1.9000 1.2400 1.3900 1.3700 1.5300 1.4600 -
P/RPS 4.03 4.56 2.98 3.13 2.99 3.22 2.97 22.54%
  QoQ % -11.62% 53.02% -4.79% 4.68% -7.14% 8.42% -
  Horiz. % 135.69% 153.54% 100.34% 105.39% 100.67% 108.42% 100.00%
P/EPS 14.58 17.81 13.71 20.17 14.85 15.43 13.15 7.12%
  QoQ % -18.14% 29.91% -32.03% 35.82% -3.76% 17.34% -
  Horiz. % 110.87% 135.44% 104.26% 153.38% 112.93% 117.34% 100.00%
EY 6.86 5.62 7.29 4.96 6.74 6.48 7.61 -6.68%
  QoQ % 22.06% -22.91% 46.98% -26.41% 4.01% -14.85% -
  Horiz. % 90.14% 73.85% 95.80% 65.18% 88.57% 85.15% 100.00%
DY 3.55 3.16 4.84 4.32 4.38 3.92 4.11 -9.30%
  QoQ % 12.34% -34.71% 12.04% -1.37% 11.73% -4.62% -
  Horiz. % 86.37% 76.89% 117.76% 105.11% 106.57% 95.38% 100.00%
P/NAPS 1.35 1.55 1.03 1.22 1.20 1.33 1.27 4.15%
  QoQ % -12.90% 50.49% -15.57% 1.67% -9.77% 4.72% -
  Horiz. % 106.30% 122.05% 81.10% 96.06% 94.49% 104.72% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers