Highlights

[ZHULIAN] YoY Quarter Result on 2019-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 16-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2019
Quarter 31-Aug-2019  [#3]
Profit Trend QoQ -     -48.22%    YoY -     -40.90%
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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers