Highlights

[ZHULIAN] YoY Quarter Result on 2017-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 11-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-Aug-2017  [#3]
Profit Trend QoQ -     19.59%    YoY -     138.49%
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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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

TOP ARTICLES

1. Are Glove Stocks still a Good Buy? Supermax as a Case Study Just for Sharing
2. WILL THIS COUNTER BENEFITS FROM THE CURRENT TECH RUN-UP & COVID-19 PANDEMIC? !!! Bursa Master
3. Supermax: Investors must be more observant - Koon Yew Yin Koon Yew Yin's Blog
4. One Month Since our BIG Call to buy BIG 4 SUPERMX, TOPGLOV, KOSSAN, HARTA... A Performance Review by The Pelham Blue Fund The Pelham Blue Fund
5. [5 JULY UPDATED] Analyst Briefing Report from Supermax Corporation Berhad - GLOVE IS GOLD Analyst Briefing Report from Supermax Corporation Berhad
6. CIMB raised HARTA target price to RM20 gloveharicut
7. Tan Sri Lim tells CNA's Melissa Goh that 2020 is going to be a record year for TOPGLOV gloveharicut
8. Daily technical highlights – (ARBB, SERBA) Kenanga Research & Investment
Partners & Brokers