Highlights

[ZHULIAN] YoY Quarter Result on 2016-02-29 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 13-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 29-Feb-2016  [#1]
Profit Trend QoQ -     -33.03%    YoY -     -43.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 39,454 43,336 48,379 48,164 55,219 66,157 108,719 -15.54%
  YoY % -8.96% -10.42% 0.45% -12.78% -16.53% -39.15% -
  Horiz. % 36.29% 39.86% 44.50% 44.30% 50.79% 60.85% 100.00%
PBT 13,439 11,399 18,840 10,967 17,223 20,398 35,365 -14.89%
  YoY % 17.90% -39.50% 71.79% -36.32% -15.57% -42.32% -
  Horiz. % 38.00% 32.23% 53.27% 31.01% 48.70% 57.68% 100.00%
Tax -2,648 -2,381 -4,282 -3,890 -4,673 -3,223 -5,619 -11.78%
  YoY % -11.21% 44.40% -10.08% 16.76% -44.99% 42.64% -
  Horiz. % 47.13% 42.37% 76.21% 69.23% 83.16% 57.36% 100.00%
NP 10,791 9,018 14,558 7,077 12,550 17,175 29,746 -15.54%
  YoY % 19.66% -38.05% 105.71% -43.61% -26.93% -42.26% -
  Horiz. % 36.28% 30.32% 48.94% 23.79% 42.19% 57.74% 100.00%
NP to SH 10,791 9,018 14,558 7,077 12,550 17,175 29,746 -15.54%
  YoY % 19.66% -38.05% 105.71% -43.61% -26.93% -42.26% -
  Horiz. % 36.28% 30.32% 48.94% 23.79% 42.19% 57.74% 100.00%
Tax Rate 19.70 % 20.89 % 22.73 % 35.47 % 27.13 % 15.80 % 15.89 % 3.65%
  YoY % -5.70% -8.10% -35.92% 30.74% 71.71% -0.57% -
  Horiz. % 123.98% 131.47% 143.05% 223.22% 170.74% 99.43% 100.00%
Total Cost 28,663 34,318 33,821 41,087 42,669 48,982 78,973 -15.54%
  YoY % -16.48% 1.47% -17.68% -3.71% -12.89% -37.98% -
  Horiz. % 36.29% 43.46% 42.83% 52.03% 54.03% 62.02% 100.00%
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 9,200 9,200 6,900 6,900 6,900 13,800 13,800 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 100.00% 100.00%
Div Payout % 85.26 % 102.02 % 47.40 % 97.50 % 54.98 % 80.35 % 46.39 % 10.67%
  YoY % -16.43% 115.23% -51.38% 77.34% -31.57% 73.21% -
  Horiz. % 183.79% 219.92% 102.18% 210.17% 118.52% 173.21% 100.00%
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 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
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 27.35 % 20.81 % 30.09 % 14.69 % 22.73 % 25.96 % 27.36 % -0.01%
  YoY % 31.43% -30.84% 104.83% -35.37% -12.44% -5.12% -
  Horiz. % 99.96% 76.06% 109.98% 53.69% 83.08% 94.88% 100.00%
ROE 1.83 % 1.56 % 2.58 % 1.34 % 2.57 % 3.51 % 6.52 % -19.08%
  YoY % 17.31% -39.53% 92.54% -47.86% -26.78% -46.17% -
  Horiz. % 28.07% 23.93% 39.57% 20.55% 39.42% 53.83% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 8.58 9.42 10.52 10.47 12.00 14.38 23.63 -15.53%
  YoY % -8.92% -10.46% 0.48% -12.75% -16.55% -39.15% -
  Horiz. % 36.31% 39.86% 44.52% 44.31% 50.78% 60.85% 100.00%
EPS 2.35 1.96 3.16 1.54 2.73 3.73 6.47 -15.53%
  YoY % 19.90% -37.97% 105.19% -43.59% -26.81% -42.35% -
  Horiz. % 36.32% 30.29% 48.84% 23.80% 42.19% 57.65% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 3.00 3.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.2851 1.2540 1.2268 1.1478 1.0633 1.0630 0.9922 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 8.58 9.42 10.52 10.47 12.00 14.38 23.63 -15.53%
  YoY % -8.92% -10.46% 0.48% -12.75% -16.55% -39.15% -
  Horiz. % 36.31% 39.86% 44.52% 44.31% 50.78% 60.85% 100.00%
EPS 2.35 1.96 3.16 1.54 2.73 3.73 6.47 -15.53%
  YoY % 19.90% -37.97% 105.19% -43.59% -26.81% -42.35% -
  Horiz. % 36.32% 30.29% 48.84% 23.80% 42.19% 57.65% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 3.00 3.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.2851 1.2540 1.2268 1.1478 1.0633 1.0630 0.9922 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.3700 1.6500 1.5600 1.3900 2.0500 2.9800 2.6700 -
P/RPS 15.97 17.51 14.83 13.28 17.08 20.72 11.30 5.93%
  YoY % -8.79% 18.07% 11.67% -22.25% -17.57% 83.36% -
  Horiz. % 141.33% 154.96% 131.24% 117.52% 151.15% 183.36% 100.00%
P/EPS 58.40 84.17 49.29 90.35 75.14 79.81 41.29 5.95%
  YoY % -30.62% 70.76% -45.45% 20.24% -5.85% 93.29% -
  Horiz. % 141.44% 203.85% 119.38% 218.82% 181.98% 193.29% 100.00%
EY 1.71 1.19 2.03 1.11 1.33 1.25 2.42 -5.62%
  YoY % 43.70% -41.38% 82.88% -16.54% 6.40% -48.35% -
  Horiz. % 70.66% 49.17% 83.88% 45.87% 54.96% 51.65% 100.00%
DY 1.46 1.21 0.96 1.08 0.73 1.01 1.12 4.52%
  YoY % 20.66% 26.04% -11.11% 47.95% -27.72% -9.82% -
  Horiz. % 130.36% 108.04% 85.71% 96.43% 65.18% 90.18% 100.00%
P/NAPS 1.07 1.32 1.27 1.21 1.93 2.80 2.69 -14.24%
  YoY % -18.94% 3.94% 4.96% -37.31% -31.07% 4.09% -
  Horiz. % 39.78% 49.07% 47.21% 44.98% 71.75% 104.09% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 17/04/19 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 -
Price 1.3900 1.4700 1.9000 1.5300 2.0500 2.8400 2.9000 -
P/RPS 16.21 15.60 18.07 14.61 17.08 19.75 12.27 4.75%
  YoY % 3.91% -13.67% 23.68% -14.46% -13.52% 60.96% -
  Horiz. % 132.11% 127.14% 147.27% 119.07% 139.20% 160.96% 100.00%
P/EPS 59.25 74.98 60.04 99.45 75.14 76.06 44.85 4.75%
  YoY % -20.98% 24.88% -39.63% 32.35% -1.21% 69.59% -
  Horiz. % 132.11% 167.18% 133.87% 221.74% 167.54% 169.59% 100.00%
EY 1.69 1.33 1.67 1.01 1.33 1.31 2.23 -4.51%
  YoY % 27.07% -20.36% 65.35% -24.06% 1.53% -41.26% -
  Horiz. % 75.78% 59.64% 74.89% 45.29% 59.64% 58.74% 100.00%
DY 1.44 1.36 0.79 0.98 0.73 1.06 1.03 5.74%
  YoY % 5.88% 72.15% -19.39% 34.25% -31.13% 2.91% -
  Horiz. % 139.81% 132.04% 76.70% 95.15% 70.87% 102.91% 100.00%
P/NAPS 1.08 1.17 1.55 1.33 1.93 2.67 2.92 -15.27%
  YoY % -7.69% -24.52% 16.54% -31.09% -27.72% -8.56% -
  Horiz. % 36.99% 40.07% 53.08% 45.55% 66.10% 91.44% 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.
 


 

1905 

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