Highlights

[ZHULIAN] YoY Quarter Result on 2018-11-30 [#4]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 23-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2018
Quarter 30-Nov-2018  [#4]
Profit Trend QoQ -     -7.44%    YoY -     37.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 45,030 59,009 51,909 64,757 54,711 77,973 117,181 -14.73%
  YoY % -23.69% 13.68% -19.84% 18.36% -29.83% -33.46% -
  Horiz. % 38.43% 50.36% 44.30% 55.26% 46.69% 66.54% 100.00%
PBT 15,679 15,081 26,321 17,908 12,962 18,817 37,476 -13.51%
  YoY % 3.97% -42.70% 46.98% 38.16% -31.12% -49.79% -
  Horiz. % 41.84% 40.24% 70.23% 47.79% 34.59% 50.21% 100.00%
Tax 155 -3,600 -5,856 -5,378 -1,665 -5,082 -6,156 -
  YoY % 104.31% 38.52% -8.89% -223.00% 67.24% 17.45% -
  Horiz. % -2.52% 58.48% 95.13% 87.36% 27.05% 82.55% 100.00%
NP 15,834 11,481 20,465 12,530 11,297 13,735 31,320 -10.74%
  YoY % 37.91% -43.90% 63.33% 10.91% -17.75% -56.15% -
  Horiz. % 50.56% 36.66% 65.34% 40.01% 36.07% 43.85% 100.00%
NP to SH 15,834 11,481 20,465 10,568 11,300 13,735 31,323 -10.74%
  YoY % 37.91% -43.90% 93.65% -6.48% -17.73% -56.15% -
  Horiz. % 50.55% 36.65% 65.34% 33.74% 36.08% 43.85% 100.00%
Tax Rate -0.99 % 23.87 % 22.25 % 30.03 % 12.85 % 27.01 % 16.43 % -
  YoY % -104.15% 7.28% -25.91% 133.70% -52.43% 64.39% -
  Horiz. % -6.03% 145.28% 135.42% 182.78% 78.21% 164.39% 100.00%
Total Cost 29,196 47,528 31,444 52,227 43,414 64,238 85,861 -16.45%
  YoY % -38.57% 51.15% -39.79% 20.30% -32.42% -25.18% -
  Horiz. % 34.00% 55.35% 36.62% 60.83% 50.56% 74.82% 100.00%
Net Worth 594,964 580,565 553,932 529,092 483,230 504,159 451,814 4.69%
  YoY % 2.48% 4.81% 4.69% 9.49% -4.15% 11.59% -
  Horiz. % 131.68% 128.50% 122.60% 117.10% 106.95% 111.59% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 18,400 13,800 6,900 6,900 9,200 32,200 29,897 -7.77%
  YoY % 33.33% 100.00% 0.00% -25.00% -71.43% 7.70% -
  Horiz. % 61.54% 46.16% 23.08% 23.08% 30.77% 107.70% 100.00%
Div Payout % 116.21 % 120.20 % 33.72 % 65.29 % 81.42 % 234.44 % 95.45 % 3.33%
  YoY % -3.32% 256.46% -48.35% -19.81% -65.27% 145.62% -
  Horiz. % 121.75% 125.93% 35.33% 68.40% 85.30% 245.62% 100.00%
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 594,964 580,565 553,932 529,092 483,230 504,159 451,814 4.69%
  YoY % 2.48% 4.81% 4.69% 9.49% -4.15% 11.59% -
  Horiz. % 131.68% 128.50% 122.60% 117.10% 106.95% 111.59% 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 35.16 % 19.46 % 39.42 % 19.35 % 20.65 % 17.62 % 26.73 % 4.67%
  YoY % 80.68% -50.63% 103.72% -6.30% 17.20% -34.08% -
  Horiz. % 131.54% 72.80% 147.47% 72.39% 77.25% 65.92% 100.00%
ROE 2.66 % 1.98 % 3.69 % 2.00 % 2.34 % 2.72 % 6.93 % -14.74%
  YoY % 34.34% -46.34% 84.50% -14.53% -13.97% -60.75% -
  Horiz. % 38.38% 28.57% 53.25% 28.86% 33.77% 39.25% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 9.79 12.83 11.28 14.08 11.89 16.95 25.48 -14.73%
  YoY % -23.69% 13.74% -19.89% 18.42% -29.85% -33.48% -
  Horiz. % 38.42% 50.35% 44.27% 55.26% 46.66% 66.52% 100.00%
EPS 3.44 2.50 4.45 2.72 2.46 2.99 6.81 -10.75%
  YoY % 37.60% -43.82% 63.60% 10.57% -17.73% -56.09% -
  Horiz. % 50.51% 36.71% 65.35% 39.94% 36.12% 43.91% 100.00%
DPS 4.00 3.00 1.50 1.50 2.00 7.00 6.50 -7.77%
  YoY % 33.33% 100.00% 0.00% -25.00% -71.43% 7.69% -
  Horiz. % 61.54% 46.15% 23.08% 23.08% 30.77% 107.69% 100.00%
NAPS 1.2934 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 4.69%
  YoY % 2.48% 4.81% 4.69% 9.49% -4.15% 11.57% -
  Horiz. % 131.67% 128.48% 122.59% 117.09% 106.94% 111.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 509,136
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 9.79 12.83 11.28 14.08 11.89 16.95 25.48 -14.73%
  YoY % -23.69% 13.74% -19.89% 18.42% -29.85% -33.48% -
  Horiz. % 38.42% 50.35% 44.27% 55.26% 46.66% 66.52% 100.00%
EPS 3.44 2.50 4.45 2.72 2.46 2.99 6.81 -10.75%
  YoY % 37.60% -43.82% 63.60% 10.57% -17.73% -56.09% -
  Horiz. % 50.51% 36.71% 65.35% 39.94% 36.12% 43.91% 100.00%
DPS 4.00 3.00 1.50 1.50 2.00 7.00 6.50 -7.77%
  YoY % 33.33% 100.00% 0.00% -25.00% -71.43% 7.69% -
  Horiz. % 61.54% 46.15% 23.08% 23.08% 30.77% 107.69% 100.00%
NAPS 1.2934 1.2621 1.2042 1.1502 1.0505 1.0960 0.9823 4.69%
  YoY % 2.48% 4.81% 4.69% 9.49% -4.15% 11.57% -
  Horiz. % 131.67% 128.48% 122.59% 117.09% 106.94% 111.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 1.3000 1.8000 1.3000 1.5100 2.1300 4.8800 2.6000 -
P/RPS 13.28 14.03 11.52 10.73 17.91 28.79 10.21 4.48%
  YoY % -5.35% 21.79% 7.36% -40.09% -37.79% 181.98% -
  Horiz. % 130.07% 137.41% 112.83% 105.09% 175.42% 281.98% 100.00%
P/EPS 37.77 72.12 29.22 65.73 86.71 163.44 38.17 -0.18%
  YoY % -47.63% 146.82% -55.55% -24.20% -46.95% 328.19% -
  Horiz. % 98.95% 188.94% 76.55% 172.20% 227.17% 428.19% 100.00%
EY 2.65 1.39 3.42 1.52 1.15 0.61 2.62 0.19%
  YoY % 90.65% -59.36% 125.00% 32.17% 88.52% -76.72% -
  Horiz. % 101.15% 53.05% 130.53% 58.02% 43.89% 23.28% 100.00%
DY 3.08 1.67 1.15 0.99 0.94 1.43 2.50 3.54%
  YoY % 84.43% 45.22% 16.16% 5.32% -34.27% -42.80% -
  Horiz. % 123.20% 66.80% 46.00% 39.60% 37.60% 57.20% 100.00%
P/NAPS 1.01 1.43 1.08 1.31 2.03 4.45 2.65 -14.84%
  YoY % -29.37% 32.41% -17.56% -35.47% -54.38% 67.92% -
  Horiz. % 38.11% 53.96% 40.75% 49.43% 76.60% 167.92% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 23/01/19 24/01/18 25/01/17 22/01/16 21/01/15 24/01/14 23/01/13 -
Price 1.3000 2.0900 1.2400 1.4600 2.2700 3.4300 2.8200 -
P/RPS 13.28 16.29 10.99 10.37 19.09 20.24 11.07 3.08%
  YoY % -18.48% 48.23% 5.98% -45.68% -5.68% 82.84% -
  Horiz. % 119.96% 147.15% 99.28% 93.68% 172.45% 182.84% 100.00%
P/EPS 37.77 83.74 27.87 63.55 92.41 114.87 41.40 -1.52%
  YoY % -54.90% 200.47% -56.14% -31.23% -19.55% 177.46% -
  Horiz. % 91.23% 202.27% 67.32% 153.50% 223.21% 277.46% 100.00%
EY 2.65 1.19 3.59 1.57 1.08 0.87 2.42 1.52%
  YoY % 122.69% -66.85% 128.66% 45.37% 24.14% -64.05% -
  Horiz. % 109.50% 49.17% 148.35% 64.88% 44.63% 35.95% 100.00%
DY 3.08 1.44 1.21 1.03 0.88 2.04 2.30 4.99%
  YoY % 113.89% 19.01% 17.48% 17.05% -56.86% -11.30% -
  Horiz. % 133.91% 62.61% 52.61% 44.78% 38.26% 88.70% 100.00%
P/NAPS 1.01 1.66 1.03 1.27 2.16 3.13 2.87 -15.97%
  YoY % -39.16% 61.17% -18.90% -41.20% -30.99% 9.06% -
  Horiz. % 35.19% 57.84% 35.89% 44.25% 75.26% 109.06% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers