Highlights

[ZHULIAN] YoY Quarter Result on 2015-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 15-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 31-Aug-2015  [#3]
Profit Trend QoQ -     51.86%    YoY -     62.56%
Quarter Report


View:


Show?  YoY % Horiz. %

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 51,023 49,776 44,010 50,665 57,171 124,130 110,379 -12.06%
  YoY % 2.51% 13.10% -13.14% -11.38% -53.94% 12.46% -
  Horiz. % 46.23% 45.10% 39.87% 45.90% 51.80% 112.46% 100.00%
PBT 19,962 17,226 7,800 20,910 12,853 48,787 35,116 -8.98%
  YoY % 15.88% 120.85% -62.70% 62.69% -73.65% 38.93% -
  Horiz. % 56.85% 49.05% 22.21% 59.55% 36.60% 138.93% 100.00%
Tax -4,520 -2,645 -1,686 -4,049 -2,481 -9,185 -6,891 -6.78%
  YoY % -70.89% -56.88% 58.36% -63.20% 72.99% -33.29% -
  Horiz. % 65.59% 38.38% 24.47% 58.76% 36.00% 133.29% 100.00%
NP 15,442 14,581 6,114 16,861 10,372 39,602 28,225 -9.56%
  YoY % 5.90% 138.49% -63.74% 62.56% -73.81% 40.31% -
  Horiz. % 54.71% 51.66% 21.66% 59.74% 36.75% 140.31% 100.00%
NP to SH 17,107 14,581 6,114 16,861 10,372 39,602 28,225 -8.00%
  YoY % 17.32% 138.49% -63.74% 62.56% -73.81% 40.31% -
  Horiz. % 60.61% 51.66% 21.66% 59.74% 36.75% 140.31% 100.00%
Tax Rate 22.64 % 15.35 % 21.62 % 19.36 % 19.30 % 18.83 % 19.62 % 2.41%
  YoY % 47.49% -29.00% 11.67% 0.31% 2.50% -4.03% -
  Horiz. % 115.39% 78.24% 110.19% 98.67% 98.37% 95.97% 100.00%
Total Cost 35,581 35,195 37,896 33,804 46,799 84,528 82,154 -13.01%
  YoY % 1.10% -7.13% 12.11% -27.77% -44.63% 2.89% -
  Horiz. % 43.31% 42.84% 46.13% 41.15% 56.96% 102.89% 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 9,200 6,900 6,900 6,900 9,200 13,800 13,800 -6.53%
  YoY % 33.33% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 66.67% 100.00% 100.00%
Div Payout % 53.78 % 47.32 % 112.86 % 40.92 % 88.70 % 34.85 % 48.89 % 1.60%
  YoY % 13.65% -58.07% 175.81% -53.87% 154.52% -28.72% -
  Horiz. % 110.00% 96.79% 230.84% 83.70% 181.43% 71.28% 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 30.26 % 29.29 % 13.89 % 33.28 % 18.14 % 31.90 % 25.57 % 2.85%
  YoY % 3.31% 110.87% -58.26% 83.46% -43.13% 24.76% -
  Horiz. % 118.34% 114.55% 54.32% 130.15% 70.94% 124.76% 100.00%
ROE 2.92 % 2.51 % 1.16 % 3.21 % 2.17 % 7.83 % 6.45 % -12.37%
  YoY % 16.33% 116.38% -63.86% 47.93% -72.29% 21.40% -
  Horiz. % 45.27% 38.91% 17.98% 49.77% 33.64% 121.40% 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 11.09 10.82 9.57 11.01 12.43 26.98 24.00 -12.07%
  YoY % 2.50% 13.06% -13.08% -11.42% -53.93% 12.42% -
  Horiz. % 46.21% 45.08% 39.87% 45.88% 51.79% 112.42% 100.00%
EPS 3.36 3.17 1.33 3.67 2.25 8.61 6.14 -9.56%
  YoY % 5.99% 138.35% -63.76% 63.11% -73.87% 40.23% -
  Horiz. % 54.72% 51.63% 21.66% 59.77% 36.64% 140.23% 100.00%
DPS 2.00 1.50 1.50 1.50 2.00 3.00 3.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 66.67% 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 - 460,000
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 11.09 10.82 9.57 11.01 12.43 26.98 24.00 -12.07%
  YoY % 2.50% 13.06% -13.08% -11.42% -53.93% 12.42% -
  Horiz. % 46.21% 45.08% 39.87% 45.88% 51.79% 112.42% 100.00%
EPS 3.36 3.17 1.33 3.67 2.25 8.61 6.14 -9.56%
  YoY % 5.99% 138.35% -63.76% 63.11% -73.87% 40.23% -
  Horiz. % 54.72% 51.63% 21.66% 59.77% 36.64% 140.23% 100.00%
DPS 2.00 1.50 1.50 1.50 2.00 3.00 3.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 66.67% 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 12.98 15.99 14.53 13.44 19.39 11.38 10.34 3.86%
  YoY % -18.82% 10.05% 8.11% -30.69% 70.39% 10.06% -
  Horiz. % 125.53% 154.64% 140.52% 129.98% 187.52% 110.06% 100.00%
P/EPS 38.72 54.58 104.58 40.38 106.88 35.66 40.42 -0.71%
  YoY % -29.06% -47.81% 158.99% -62.22% 199.72% -11.78% -
  Horiz. % 95.79% 135.03% 258.73% 99.90% 264.42% 88.22% 100.00%
EY 2.58 1.83 0.96 2.48 0.94 2.80 2.47 0.73%
  YoY % 40.98% 90.63% -61.29% 163.83% -66.43% 13.36% -
  Horiz. % 104.45% 74.09% 38.87% 100.40% 38.06% 113.36% 100.00%
DY 1.39 0.87 1.08 1.01 0.83 0.98 1.21 2.34%
  YoY % 59.77% -19.44% 6.93% 21.69% -15.31% -19.01% -
  Horiz. % 114.88% 71.90% 89.26% 83.47% 68.60% 80.99% 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 11.99 15.16 14.53 14.35 18.91 14.86 11.50 0.70%
  YoY % -20.91% 4.34% 1.25% -24.11% 27.25% 29.22% -
  Horiz. % 104.26% 131.83% 126.35% 124.78% 164.43% 129.22% 100.00%
P/EPS 35.76 51.74 104.58 43.11 104.22 46.58 44.98 -3.75%
  YoY % -30.89% -50.53% 142.59% -58.64% 123.74% 3.56% -
  Horiz. % 79.50% 115.03% 232.50% 95.84% 231.70% 103.56% 100.00%
EY 2.80 1.93 0.96 2.32 0.96 2.15 2.22 3.94%
  YoY % 45.08% 101.04% -58.62% 141.67% -55.35% -3.15% -
  Horiz. % 126.13% 86.94% 43.24% 104.50% 43.24% 96.85% 100.00%
DY 1.50 0.91 1.08 0.95 0.85 0.75 1.09 5.46%
  YoY % 64.84% -15.74% 13.68% 11.76% 13.33% -31.19% -
  Horiz. % 137.61% 83.49% 99.08% 87.16% 77.98% 68.81% 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.
 


 

280  220  522  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IWCITY 1.04-0.06 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-H6Q 0.285-0.035 
 HSI-C5J 0.32+0.05 
 DAYANG 1.16+0.09 
 PERDANA 0.345+0.025 
 HSI-H6N 0.08-0.02 
 GREATEC 0.945-0.02 
 MESTRON 0.155-0.005 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
5. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers