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
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 138,376 146,677 139,392 161,153 188,975 339,083 333,244 -13.62%
  YoY % -5.66% 5.23% -13.50% -14.72% -44.27% 1.75% -
  Horiz. % 41.52% 44.01% 41.83% 48.36% 56.71% 101.75% 100.00%
PBT 48,905 52,123 29,925 52,807 44,947 126,516 103,847 -11.79%
  YoY % -6.17% 74.18% -43.33% 17.49% -64.47% 21.83% -
  Horiz. % 47.09% 50.19% 28.82% 50.85% 43.28% 121.83% 100.00%
Tax -12,377 -10,792 -8,792 -12,293 -9,130 -19,241 -18,077 -6.12%
  YoY % -14.69% -22.75% 28.48% -34.64% 52.55% -6.44% -
  Horiz. % 68.47% 59.70% 48.64% 68.00% 50.51% 106.44% 100.00%
NP 36,528 41,331 21,133 40,514 35,817 107,275 85,770 -13.26%
  YoY % -11.62% 95.58% -47.84% 13.11% -66.61% 25.07% -
  Horiz. % 42.59% 48.19% 24.64% 47.24% 41.76% 125.07% 100.00%
NP to SH 37,278 41,331 21,133 40,514 35,817 107,275 85,770 -12.96%
  YoY % -9.81% 95.58% -47.84% 13.11% -66.61% 25.07% -
  Horiz. % 43.46% 48.19% 24.64% 47.24% 41.76% 125.07% 100.00%
Tax Rate 25.31 % 20.70 % 29.38 % 23.28 % 20.31 % 15.21 % 17.41 % 6.43%
  YoY % 22.27% -29.54% 26.20% 14.62% 33.53% -12.64% -
  Horiz. % 145.38% 118.90% 168.75% 133.72% 116.66% 87.36% 100.00%
Total Cost 101,848 105,346 118,259 120,639 153,158 231,808 247,474 -13.75%
  YoY % -3.32% -10.92% -1.97% -21.23% -33.93% -6.33% -
  Horiz. % 41.16% 42.57% 47.79% 48.75% 61.89% 93.67% 100.00%
Net Worth 585,626 581,624 526,055 525,411 477,801 505,493 437,459 4.98%
  YoY % 0.69% 10.56% 0.12% 9.96% -5.48% 15.55% -
  Horiz. % 133.87% 132.95% 120.25% 120.11% 109.22% 115.55% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 27,600 20,700 20,700 20,700 36,800 41,400 41,400 -6.53%
  YoY % 33.33% 0.00% 0.00% -43.75% -11.11% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 88.89% 100.00% 100.00%
Div Payout % 74.04 % 50.08 % 97.95 % 51.09 % 102.74 % 38.59 % 48.27 % 7.39%
  YoY % 47.84% -48.87% 91.72% -50.27% 166.23% -20.05% -
  Horiz. % 153.39% 103.75% 202.92% 105.84% 212.84% 79.95% 100.00%
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 585,626 581,624 526,055 525,411 477,801 505,493 437,459 4.98%
  YoY % 0.69% 10.56% 0.12% 9.96% -5.48% 15.55% -
  Horiz. % 133.87% 132.95% 120.25% 120.11% 109.22% 115.55% 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
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 26.40 % 28.18 % 15.16 % 25.14 % 18.95 % 31.64 % 25.74 % 0.42%
  YoY % -6.32% 85.88% -39.70% 32.66% -40.11% 22.92% -
  Horiz. % 102.56% 109.48% 58.90% 97.67% 73.62% 122.92% 100.00%
ROE 6.37 % 7.11 % 4.02 % 7.71 % 7.50 % 21.22 % 19.61 % -17.08%
  YoY % -10.41% 76.87% -47.86% 2.80% -64.66% 8.21% -
  Horiz. % 32.48% 36.26% 20.50% 39.32% 38.25% 108.21% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 30.08 31.89 30.30 35.03 41.08 73.71 72.44 -13.62%
  YoY % -5.68% 5.25% -13.50% -14.73% -44.27% 1.75% -
  Horiz. % 41.52% 44.02% 41.83% 48.36% 56.71% 101.75% 100.00%
EPS 7.94 8.99 4.59 8.81 7.79 23.32 18.65 -13.26%
  YoY % -11.68% 95.86% -47.90% 13.09% -66.60% 25.04% -
  Horiz. % 42.57% 48.20% 24.61% 47.24% 41.77% 125.04% 100.00%
DPS 6.00 4.50 4.50 4.50 8.00 9.00 9.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -43.75% -11.11% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 88.89% 100.00% 100.00%
NAPS 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 0.9510 4.98%
  YoY % 0.69% 10.56% 0.12% 9.96% -5.48% 15.55% -
  Horiz. % 133.87% 132.95% 120.25% 120.11% 109.22% 115.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 30.08 31.89 30.30 35.03 41.08 73.71 72.44 -13.62%
  YoY % -5.68% 5.25% -13.50% -14.73% -44.27% 1.75% -
  Horiz. % 41.52% 44.02% 41.83% 48.36% 56.71% 101.75% 100.00%
EPS 7.94 8.99 4.59 8.81 7.79 23.32 18.65 -13.26%
  YoY % -11.68% 95.86% -47.90% 13.09% -66.60% 25.04% -
  Horiz. % 42.57% 48.20% 24.61% 47.24% 41.77% 125.04% 100.00%
DPS 6.00 4.50 4.50 4.50 8.00 9.00 9.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -43.75% -11.11% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 88.89% 100.00% 100.00%
NAPS 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 0.9510 4.98%
  YoY % 0.69% 10.56% 0.12% 9.96% -5.48% 15.55% -
  Horiz. % 133.87% 132.95% 120.25% 120.11% 109.22% 115.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 1.4400 1.7300 1.3900 1.4800 2.4100 3.0700 2.4800 -
P/RPS 4.79 5.43 4.59 4.22 5.87 4.16 3.42 5.77%
  YoY % -11.79% 18.30% 8.77% -28.11% 41.11% 21.64% -
  Horiz. % 140.06% 158.77% 134.21% 123.39% 171.64% 121.64% 100.00%
P/EPS 17.77 19.25 30.26 16.80 30.95 13.16 13.30 4.95%
  YoY % -7.69% -36.38% 80.12% -45.72% 135.18% -1.05% -
  Horiz. % 133.61% 144.74% 227.52% 126.32% 232.71% 98.95% 100.00%
EY 5.63 5.19 3.31 5.95 3.23 7.60 7.52 -4.71%
  YoY % 8.48% 56.80% -44.37% 84.21% -57.50% 1.06% -
  Horiz. % 74.87% 69.02% 44.02% 79.12% 42.95% 101.06% 100.00%
DY 4.17 2.60 3.24 3.04 3.32 2.93 3.63 2.34%
  YoY % 60.38% -19.75% 6.58% -8.43% 13.31% -19.28% -
  Horiz. % 114.88% 71.63% 89.26% 83.75% 91.46% 80.72% 100.00%
P/NAPS 1.13 1.37 1.22 1.30 2.32 2.79 2.61 -13.02%
  YoY % -17.52% 12.30% -6.15% -43.97% -16.85% 6.90% -
  Horiz. % 43.30% 52.49% 46.74% 49.81% 88.89% 106.90% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 17/10/18 11/10/17 12/10/16 15/10/15 15/10/14 16/10/13 24/10/12 -
Price 1.3300 1.6400 1.3900 1.5800 2.3500 4.0100 2.7600 -
P/RPS 4.42 5.14 4.59 4.51 5.72 5.44 3.81 2.50%
  YoY % -14.01% 11.98% 1.77% -21.15% 5.15% 42.78% -
  Horiz. % 116.01% 134.91% 120.47% 118.37% 150.13% 142.78% 100.00%
P/EPS 16.41 18.25 30.26 17.94 30.18 17.20 14.80 1.74%
  YoY % -10.08% -39.69% 68.67% -40.56% 75.47% 16.22% -
  Horiz. % 110.88% 123.31% 204.46% 121.22% 203.92% 116.22% 100.00%
EY 6.09 5.48 3.31 5.57 3.31 5.82 6.76 -1.72%
  YoY % 11.13% 65.56% -40.57% 68.28% -43.13% -13.91% -
  Horiz. % 90.09% 81.07% 48.96% 82.40% 48.96% 86.09% 100.00%
DY 4.51 2.74 3.24 2.85 3.40 2.24 3.26 5.56%
  YoY % 64.60% -15.43% 13.68% -16.18% 51.79% -31.29% -
  Horiz. % 138.34% 84.05% 99.39% 87.42% 104.29% 68.71% 100.00%
P/NAPS 1.04 1.30 1.22 1.38 2.26 3.65 2.90 -15.70%
  YoY % -20.00% 6.56% -11.59% -38.94% -38.08% 25.86% -
  Horiz. % 35.86% 44.83% 42.07% 47.59% 77.93% 125.86% 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.
 


 

56  98  322  1706 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 IRIS 0.155+0.01 
 KNM 0.365-0.005 
 WCT-WE 0.1350.00 
 BARAKAH 0.060.00 
 GPACKET 0.475+0.015 
 EAH 0.01-0.005 
 HTPADU 1.24-0.02 
 PWORTH 0.07+0.005 
 WIDAD-WA 0.090.00 
Partners & Brokers