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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 39,118 45,030 59,009 51,909 64,757 54,711 77,973 -10.86%
  YoY % -13.13% -23.69% 13.68% -19.84% 18.36% -29.83% -
  Horiz. % 50.17% 57.75% 75.68% 66.57% 83.05% 70.17% 100.00%
PBT 13,179 15,679 15,081 26,321 17,908 12,962 18,817 -5.76%
  YoY % -15.94% 3.97% -42.70% 46.98% 38.16% -31.12% -
  Horiz. % 70.04% 83.32% 80.15% 139.88% 95.17% 68.88% 100.00%
Tax -4,084 155 -3,600 -5,856 -5,378 -1,665 -5,082 -3.58%
  YoY % -2,734.84% 104.31% 38.52% -8.89% -223.00% 67.24% -
  Horiz. % 80.36% -3.05% 70.84% 115.23% 105.82% 32.76% 100.00%
NP 9,095 15,834 11,481 20,465 12,530 11,297 13,735 -6.64%
  YoY % -42.56% 37.91% -43.90% 63.33% 10.91% -17.75% -
  Horiz. % 66.22% 115.28% 83.59% 149.00% 91.23% 82.25% 100.00%
NP to SH 9,095 15,834 11,481 20,465 10,568 11,300 13,735 -6.64%
  YoY % -42.56% 37.91% -43.90% 93.65% -6.48% -17.73% -
  Horiz. % 66.22% 115.28% 83.59% 149.00% 76.94% 82.27% 100.00%
Tax Rate 30.99 % -0.99 % 23.87 % 22.25 % 30.03 % 12.85 % 27.01 % 2.32%
  YoY % 3,230.30% -104.15% 7.28% -25.91% 133.70% -52.43% -
  Horiz. % 114.74% -3.67% 88.37% 82.38% 111.18% 47.57% 100.00%
Total Cost 30,023 29,196 47,528 31,444 52,227 43,414 64,238 -11.90%
  YoY % 2.83% -38.57% 51.15% -39.79% 20.30% -32.42% -
  Horiz. % 46.74% 45.45% 73.99% 48.95% 81.30% 67.58% 100.00%
Net Worth 614,605 594,964 580,565 553,932 529,092 483,230 504,159 3.36%
  YoY % 3.30% 2.48% 4.81% 4.69% 9.49% -4.15% -
  Horiz. % 121.91% 118.01% 115.16% 109.87% 104.95% 95.85% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 27,600 18,400 13,800 6,900 6,900 9,200 32,200 -2.54%
  YoY % 50.00% 33.33% 100.00% 0.00% -25.00% -71.43% -
  Horiz. % 85.71% 57.14% 42.86% 21.43% 21.43% 28.57% 100.00%
Div Payout % 303.46 % 116.21 % 120.20 % 33.72 % 65.29 % 81.42 % 234.44 % 4.39%
  YoY % 161.13% -3.32% 256.46% -48.35% -19.81% -65.27% -
  Horiz. % 129.44% 49.57% 51.27% 14.38% 27.85% 34.73% 100.00%
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 614,605 594,964 580,565 553,932 529,092 483,230 504,159 3.36%
  YoY % 3.30% 2.48% 4.81% 4.69% 9.49% -4.15% -
  Horiz. % 121.91% 118.01% 115.16% 109.87% 104.95% 95.85% 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 23.25 % 35.16 % 19.46 % 39.42 % 19.35 % 20.65 % 17.62 % 4.73%
  YoY % -33.87% 80.68% -50.63% 103.72% -6.30% 17.20% -
  Horiz. % 131.95% 199.55% 110.44% 223.72% 109.82% 117.20% 100.00%
ROE 1.48 % 2.66 % 1.98 % 3.69 % 2.00 % 2.34 % 2.72 % -9.64%
  YoY % -44.36% 34.34% -46.34% 84.50% -14.53% -13.97% -
  Horiz. % 54.41% 97.79% 72.79% 135.66% 73.53% 86.03% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 8.50 9.79 12.83 11.28 14.08 11.89 16.95 -10.86%
  YoY % -13.18% -23.69% 13.74% -19.89% 18.42% -29.85% -
  Horiz. % 50.15% 57.76% 75.69% 66.55% 83.07% 70.15% 100.00%
EPS 1.98 3.44 2.50 4.45 2.72 2.46 2.99 -6.64%
  YoY % -42.44% 37.60% -43.82% 63.60% 10.57% -17.73% -
  Horiz. % 66.22% 115.05% 83.61% 148.83% 90.97% 82.27% 100.00%
DPS 6.00 4.00 3.00 1.50 1.50 2.00 7.00 -2.54%
  YoY % 50.00% 33.33% 100.00% 0.00% -25.00% -71.43% -
  Horiz. % 85.71% 57.14% 42.86% 21.43% 21.43% 28.57% 100.00%
NAPS 1.3361 1.2934 1.2621 1.2042 1.1502 1.0505 1.0960 3.36%
  YoY % 3.30% 2.48% 4.81% 4.69% 9.49% -4.15% -
  Horiz. % 121.91% 118.01% 115.16% 109.87% 104.95% 95.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 8.50 9.79 12.83 11.28 14.08 11.89 16.95 -10.86%
  YoY % -13.18% -23.69% 13.74% -19.89% 18.42% -29.85% -
  Horiz. % 50.15% 57.76% 75.69% 66.55% 83.07% 70.15% 100.00%
EPS 1.98 3.44 2.50 4.45 2.72 2.46 2.99 -6.64%
  YoY % -42.44% 37.60% -43.82% 63.60% 10.57% -17.73% -
  Horiz. % 66.22% 115.05% 83.61% 148.83% 90.97% 82.27% 100.00%
DPS 6.00 4.00 3.00 1.50 1.50 2.00 7.00 -2.54%
  YoY % 50.00% 33.33% 100.00% 0.00% -25.00% -71.43% -
  Horiz. % 85.71% 57.14% 42.86% 21.43% 21.43% 28.57% 100.00%
NAPS 1.3361 1.2934 1.2621 1.2042 1.1502 1.0505 1.0960 3.36%
  YoY % 3.30% 2.48% 4.81% 4.69% 9.49% -4.15% -
  Horiz. % 121.91% 118.01% 115.16% 109.87% 104.95% 95.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 1.4600 1.3000 1.8000 1.3000 1.5100 2.1300 4.8800 -
P/RPS 17.17 13.28 14.03 11.52 10.73 17.91 28.79 -8.25%
  YoY % 29.29% -5.35% 21.79% 7.36% -40.09% -37.79% -
  Horiz. % 59.64% 46.13% 48.73% 40.01% 37.27% 62.21% 100.00%
P/EPS 73.84 37.77 72.12 29.22 65.73 86.71 163.44 -12.40%
  YoY % 95.50% -47.63% 146.82% -55.55% -24.20% -46.95% -
  Horiz. % 45.18% 23.11% 44.13% 17.88% 40.22% 53.05% 100.00%
EY 1.35 2.65 1.39 3.42 1.52 1.15 0.61 14.15%
  YoY % -49.06% 90.65% -59.36% 125.00% 32.17% 88.52% -
  Horiz. % 221.31% 434.43% 227.87% 560.66% 249.18% 188.52% 100.00%
DY 4.11 3.08 1.67 1.15 0.99 0.94 1.43 19.23%
  YoY % 33.44% 84.43% 45.22% 16.16% 5.32% -34.27% -
  Horiz. % 287.41% 215.38% 116.78% 80.42% 69.23% 65.73% 100.00%
P/NAPS 1.09 1.01 1.43 1.08 1.31 2.03 4.45 -20.89%
  YoY % 7.92% -29.37% 32.41% -17.56% -35.47% -54.38% -
  Horiz. % 24.49% 22.70% 32.13% 24.27% 29.44% 45.62% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 22/01/20 23/01/19 24/01/18 25/01/17 22/01/16 21/01/15 24/01/14 -
Price 1.5300 1.3000 2.0900 1.2400 1.4600 2.2700 3.4300 -
P/RPS 17.99 13.28 16.29 10.99 10.37 19.09 20.24 -1.94%
  YoY % 35.47% -18.48% 48.23% 5.98% -45.68% -5.68% -
  Horiz. % 88.88% 65.61% 80.48% 54.30% 51.24% 94.32% 100.00%
P/EPS 77.38 37.77 83.74 27.87 63.55 92.41 114.87 -6.37%
  YoY % 104.87% -54.90% 200.47% -56.14% -31.23% -19.55% -
  Horiz. % 67.36% 32.88% 72.90% 24.26% 55.32% 80.45% 100.00%
EY 1.29 2.65 1.19 3.59 1.57 1.08 0.87 6.78%
  YoY % -51.32% 122.69% -66.85% 128.66% 45.37% 24.14% -
  Horiz. % 148.28% 304.60% 136.78% 412.64% 180.46% 124.14% 100.00%
DY 3.92 3.08 1.44 1.21 1.03 0.88 2.04 11.49%
  YoY % 27.27% 113.89% 19.01% 17.48% 17.05% -56.86% -
  Horiz. % 192.16% 150.98% 70.59% 59.31% 50.49% 43.14% 100.00%
P/NAPS 1.15 1.01 1.66 1.03 1.27 2.16 3.13 -15.36%
  YoY % 13.86% -39.16% 61.17% -18.90% -41.20% -30.99% -
  Horiz. % 36.74% 32.27% 53.04% 32.91% 40.58% 69.01% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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
Partners & Brokers