Highlights

[ZHULIAN] YoY 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 -     -23.02%    YoY -     -63.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 39,728 51,023 49,776 44,010 50,665 57,171 124,130 -17.29%
  YoY % -22.14% 2.51% 13.10% -13.14% -11.38% -53.94% -
  Horiz. % 32.01% 41.10% 40.10% 35.45% 40.82% 46.06% 100.00%
PBT 12,618 19,962 17,226 7,800 20,910 12,853 48,787 -20.17%
  YoY % -36.79% 15.88% 120.85% -62.70% 62.69% -73.65% -
  Horiz. % 25.86% 40.92% 35.31% 15.99% 42.86% 26.35% 100.00%
Tax -2,507 -4,520 -2,645 -1,686 -4,049 -2,481 -9,185 -19.45%
  YoY % 44.54% -70.89% -56.88% 58.36% -63.20% 72.99% -
  Horiz. % 27.29% 49.21% 28.80% 18.36% 44.08% 27.01% 100.00%
NP 10,111 15,442 14,581 6,114 16,861 10,372 39,602 -20.34%
  YoY % -34.52% 5.90% 138.49% -63.74% 62.56% -73.81% -
  Horiz. % 25.53% 38.99% 36.82% 15.44% 42.58% 26.19% 100.00%
NP to SH 10,111 17,107 14,581 6,114 16,861 10,372 39,602 -20.34%
  YoY % -40.90% 17.32% 138.49% -63.74% 62.56% -73.81% -
  Horiz. % 25.53% 43.20% 36.82% 15.44% 42.58% 26.19% 100.00%
Tax Rate 19.87 % 22.64 % 15.35 % 21.62 % 19.36 % 19.30 % 18.83 % 0.90%
  YoY % -12.23% 47.49% -29.00% 11.67% 0.31% 2.50% -
  Horiz. % 105.52% 120.23% 81.52% 114.82% 102.81% 102.50% 100.00%
Total Cost 29,617 35,581 35,195 37,896 33,804 46,799 84,528 -16.03%
  YoY % -16.76% 1.10% -7.13% 12.11% -27.77% -44.63% -
  Horiz. % 35.04% 42.09% 41.64% 44.83% 39.99% 55.37% 100.00%
Net Worth 618,700 585,626 581,624 526,055 525,411 477,801 505,493 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 9,200 9,200 6,900 6,900 6,900 9,200 13,800 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 66.67% 100.00%
Div Payout % 90.99 % 53.78 % 47.32 % 112.86 % 40.92 % 88.70 % 34.85 % 17.34%
  YoY % 69.19% 13.65% -58.07% 175.81% -53.87% 154.52% -
  Horiz. % 261.09% 154.32% 135.78% 323.85% 117.42% 254.52% 100.00%
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 618,700 585,626 581,624 526,055 525,411 477,801 505,493 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 25.45 % 30.26 % 29.29 % 13.89 % 33.28 % 18.14 % 31.90 % -3.69%
  YoY % -15.90% 3.31% 110.87% -58.26% 83.46% -43.13% -
  Horiz. % 79.78% 94.86% 91.82% 43.54% 104.33% 56.87% 100.00%
ROE 1.63 % 2.92 % 2.51 % 1.16 % 3.21 % 2.17 % 7.83 % -23.01%
  YoY % -44.18% 16.33% 116.38% -63.86% 47.93% -72.29% -
  Horiz. % 20.82% 37.29% 32.06% 14.81% 41.00% 27.71% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 8.64 11.09 10.82 9.57 11.01 12.43 26.98 -17.28%
  YoY % -22.09% 2.50% 13.06% -13.08% -11.42% -53.93% -
  Horiz. % 32.02% 41.10% 40.10% 35.47% 40.81% 46.07% 100.00%
EPS 2.20 3.36 3.17 1.33 3.67 2.25 8.61 -20.33%
  YoY % -34.52% 5.99% 138.35% -63.76% 63.11% -73.87% -
  Horiz. % 25.55% 39.02% 36.82% 15.45% 42.62% 26.13% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 2.00 3.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 66.67% 100.00%
NAPS 1.3450 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 8.64 11.09 10.82 9.57 11.01 12.43 26.98 -17.28%
  YoY % -22.09% 2.50% 13.06% -13.08% -11.42% -53.93% -
  Horiz. % 32.02% 41.10% 40.10% 35.47% 40.81% 46.07% 100.00%
EPS 2.20 3.36 3.17 1.33 3.67 2.25 8.61 -20.33%
  YoY % -34.52% 5.99% 138.35% -63.76% 63.11% -73.87% -
  Horiz. % 25.55% 39.02% 36.82% 15.45% 42.62% 26.13% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 2.00 3.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 66.67% 100.00%
NAPS 1.3450 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 1.5500 1.4400 1.7300 1.3900 1.4800 2.4100 3.0700 -
P/RPS 17.95 12.98 15.99 14.53 13.44 19.39 11.38 7.89%
  YoY % 38.29% -18.82% 10.05% 8.11% -30.69% 70.39% -
  Horiz. % 157.73% 114.06% 140.51% 127.68% 118.10% 170.39% 100.00%
P/EPS 70.52 38.72 54.58 104.58 40.38 106.88 35.66 12.03%
  YoY % 82.13% -29.06% -47.81% 158.99% -62.22% 199.72% -
  Horiz. % 197.76% 108.58% 153.06% 293.27% 113.24% 299.72% 100.00%
EY 1.42 2.58 1.83 0.96 2.48 0.94 2.80 -10.69%
  YoY % -44.96% 40.98% 90.63% -61.29% 163.83% -66.43% -
  Horiz. % 50.71% 92.14% 65.36% 34.29% 88.57% 33.57% 100.00%
DY 1.29 1.39 0.87 1.08 1.01 0.83 0.98 4.69%
  YoY % -7.19% 59.77% -19.44% 6.93% 21.69% -15.31% -
  Horiz. % 131.63% 141.84% 88.78% 110.20% 103.06% 84.69% 100.00%
P/NAPS 1.15 1.13 1.37 1.22 1.30 2.32 2.79 -13.73%
  YoY % 1.77% -17.52% 12.30% -6.15% -43.97% -16.85% -
  Horiz. % 41.22% 40.50% 49.10% 43.73% 46.59% 83.15% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 16/10/19 17/10/18 11/10/17 12/10/16 15/10/15 15/10/14 16/10/13 -
Price 1.6500 1.3300 1.6400 1.3900 1.5800 2.3500 4.0100 -
P/RPS 19.10 11.99 15.16 14.53 14.35 18.91 14.86 4.27%
  YoY % 59.30% -20.91% 4.34% 1.25% -24.11% 27.25% -
  Horiz. % 128.53% 80.69% 102.02% 97.78% 96.57% 127.25% 100.00%
P/EPS 75.07 35.76 51.74 104.58 43.11 104.22 46.58 8.28%
  YoY % 109.93% -30.89% -50.53% 142.59% -58.64% 123.74% -
  Horiz. % 161.16% 76.77% 111.08% 224.52% 92.55% 223.74% 100.00%
EY 1.33 2.80 1.93 0.96 2.32 0.96 2.15 -7.69%
  YoY % -52.50% 45.08% 101.04% -58.62% 141.67% -55.35% -
  Horiz. % 61.86% 130.23% 89.77% 44.65% 107.91% 44.65% 100.00%
DY 1.21 1.50 0.91 1.08 0.95 0.85 0.75 8.29%
  YoY % -19.33% 64.84% -15.74% 13.68% 11.76% 13.33% -
  Horiz. % 161.33% 200.00% 121.33% 144.00% 126.67% 113.33% 100.00%
P/NAPS 1.23 1.04 1.30 1.22 1.38 2.26 3.65 -16.57%
  YoY % 18.27% -20.00% 6.56% -11.59% -38.94% -38.08% -
  Horiz. % 33.70% 28.49% 35.62% 33.42% 37.81% 61.92% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS