Highlights

[ZHULIAN] YoY Cumulative Quarter 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 -     40.71%    YoY -     -47.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 131,504 138,376 146,677 139,392 161,153 188,975 339,083 -14.60%
  YoY % -4.97% -5.66% 5.23% -13.50% -14.72% -44.27% -
  Horiz. % 38.78% 40.81% 43.26% 41.11% 47.53% 55.73% 100.00%
PBT 50,305 48,905 52,123 29,925 52,807 44,947 126,516 -14.24%
  YoY % 2.86% -6.17% 74.18% -43.33% 17.49% -64.47% -
  Horiz. % 39.76% 38.66% 41.20% 23.65% 41.74% 35.53% 100.00%
Tax -9,877 -12,377 -10,792 -8,792 -12,293 -9,130 -19,241 -10.51%
  YoY % 20.20% -14.69% -22.75% 28.48% -34.64% 52.55% -
  Horiz. % 51.33% 64.33% 56.09% 45.69% 63.89% 47.45% 100.00%
NP 40,428 36,528 41,331 21,133 40,514 35,817 107,275 -15.00%
  YoY % 10.68% -11.62% 95.58% -47.84% 13.11% -66.61% -
  Horiz. % 37.69% 34.05% 38.53% 19.70% 37.77% 33.39% 100.00%
NP to SH 40,428 37,278 41,331 21,133 40,514 35,817 107,275 -15.00%
  YoY % 8.45% -9.81% 95.58% -47.84% 13.11% -66.61% -
  Horiz. % 37.69% 34.75% 38.53% 19.70% 37.77% 33.39% 100.00%
Tax Rate 19.63 % 25.31 % 20.70 % 29.38 % 23.28 % 20.31 % 15.21 % 4.34%
  YoY % -22.44% 22.27% -29.54% 26.20% 14.62% 33.53% -
  Horiz. % 129.06% 166.40% 136.09% 193.16% 153.06% 133.53% 100.00%
Total Cost 91,076 101,848 105,346 118,259 120,639 153,158 231,808 -14.41%
  YoY % -10.58% -3.32% -10.92% -1.97% -21.23% -33.93% -
  Horiz. % 39.29% 43.94% 45.45% 51.02% 52.04% 66.07% 100.00%
Net Worth 618,700 585,626 581,624 526,055 525,411 477,801 505,493 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 27,600 27,600 20,700 20,700 20,700 36,800 41,400 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -43.75% -11.11% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 88.89% 100.00%
Div Payout % 68.27 % 74.04 % 50.08 % 97.95 % 51.09 % 102.74 % 38.59 % 9.97%
  YoY % -7.79% 47.84% -48.87% 91.72% -50.27% 166.23% -
  Horiz. % 176.91% 191.86% 129.77% 253.82% 132.39% 266.23% 100.00%
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 618,700 585,626 581,624 526,055 525,411 477,801 505,493 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 -
  YoY % 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 30.74 % 26.40 % 28.18 % 15.16 % 25.14 % 18.95 % 31.64 % -0.48%
  YoY % 16.44% -6.32% 85.88% -39.70% 32.66% -40.11% -
  Horiz. % 97.16% 83.44% 89.06% 47.91% 79.46% 59.89% 100.00%
ROE 6.53 % 6.37 % 7.11 % 4.02 % 7.71 % 7.50 % 21.22 % -17.83%
  YoY % 2.51% -10.41% 76.87% -47.86% 2.80% -64.66% -
  Horiz. % 30.77% 30.02% 33.51% 18.94% 36.33% 35.34% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 28.59 30.08 31.89 30.30 35.03 41.08 73.71 -14.60%
  YoY % -4.95% -5.68% 5.25% -13.50% -14.73% -44.27% -
  Horiz. % 38.79% 40.81% 43.26% 41.11% 47.52% 55.73% 100.00%
EPS 8.79 7.94 8.99 4.59 8.81 7.79 23.32 -15.00%
  YoY % 10.71% -11.68% 95.86% -47.90% 13.09% -66.60% -
  Horiz. % 37.69% 34.05% 38.55% 19.68% 37.78% 33.40% 100.00%
DPS 6.00 6.00 4.50 4.50 4.50 8.00 9.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -43.75% -11.11% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 88.89% 100.00%
NAPS 1.3450 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 28.59 30.08 31.89 30.30 35.03 41.08 73.71 -14.60%
  YoY % -4.95% -5.68% 5.25% -13.50% -14.73% -44.27% -
  Horiz. % 38.79% 40.81% 43.26% 41.11% 47.52% 55.73% 100.00%
EPS 8.79 7.94 8.99 4.59 8.81 7.79 23.32 -15.00%
  YoY % 10.71% -11.68% 95.86% -47.90% 13.09% -66.60% -
  Horiz. % 37.69% 34.05% 38.55% 19.68% 37.78% 33.40% 100.00%
DPS 6.00 6.00 4.50 4.50 4.50 8.00 9.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -43.75% -11.11% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 88.89% 100.00%
NAPS 1.3450 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 1.5500 1.4400 1.7300 1.3900 1.4800 2.4100 3.0700 -
P/RPS 5.42 4.79 5.43 4.59 4.22 5.87 4.16 4.51%
  YoY % 13.15% -11.79% 18.30% 8.77% -28.11% 41.11% -
  Horiz. % 130.29% 115.14% 130.53% 110.34% 101.44% 141.11% 100.00%
P/EPS 17.64 17.77 19.25 30.26 16.80 30.95 13.16 5.00%
  YoY % -0.73% -7.69% -36.38% 80.12% -45.72% 135.18% -
  Horiz. % 134.04% 135.03% 146.28% 229.94% 127.66% 235.18% 100.00%
EY 5.67 5.63 5.19 3.31 5.95 3.23 7.60 -4.76%
  YoY % 0.71% 8.48% 56.80% -44.37% 84.21% -57.50% -
  Horiz. % 74.61% 74.08% 68.29% 43.55% 78.29% 42.50% 100.00%
DY 3.87 4.17 2.60 3.24 3.04 3.32 2.93 4.74%
  YoY % -7.19% 60.38% -19.75% 6.58% -8.43% 13.31% -
  Horiz. % 132.08% 142.32% 88.74% 110.58% 103.75% 113.31% 100.00%
P/NAPS 1.15 1.13 1.37 1.22 1.30 2.32 2.79 -13.73%
  YoY % 1.77% -17.52% 12.30% -6.15% -43.97% -16.85% -
  Horiz. % 41.22% 40.50% 49.10% 43.73% 46.59% 83.15% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 16/10/19 17/10/18 11/10/17 12/10/16 15/10/15 15/10/14 16/10/13 -
Price 1.6500 1.3300 1.6400 1.3900 1.5800 2.3500 4.0100 -
P/RPS 5.77 4.42 5.14 4.59 4.51 5.72 5.44 0.99%
  YoY % 30.54% -14.01% 11.98% 1.77% -21.15% 5.15% -
  Horiz. % 106.07% 81.25% 94.49% 84.38% 82.90% 105.15% 100.00%
P/EPS 18.77 16.41 18.25 30.26 17.94 30.18 17.20 1.47%
  YoY % 14.38% -10.08% -39.69% 68.67% -40.56% 75.47% -
  Horiz. % 109.13% 95.41% 106.10% 175.93% 104.30% 175.47% 100.00%
EY 5.33 6.09 5.48 3.31 5.57 3.31 5.82 -1.45%
  YoY % -12.48% 11.13% 65.56% -40.57% 68.28% -43.13% -
  Horiz. % 91.58% 104.64% 94.16% 56.87% 95.70% 56.87% 100.00%
DY 3.64 4.51 2.74 3.24 2.85 3.40 2.24 8.42%
  YoY % -19.29% 64.60% -15.43% 13.68% -16.18% 51.79% -
  Horiz. % 162.50% 201.34% 122.32% 144.64% 127.23% 151.79% 100.00%
P/NAPS 1.23 1.04 1.30 1.22 1.38 2.26 3.65 -16.57%
  YoY % 18.27% -20.00% 6.56% -11.59% -38.94% -38.08% -
  Horiz. % 33.70% 28.49% 35.62% 33.42% 37.81% 61.92% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
7. M+ Online Technical Focus - 3 April 2020 M+ Online Research Articles
8. PublicInvest Research Headlines - 3 Apr 2020 PublicInvest Research
Partners & Brokers