Highlights

[ZHULIAN] YoY Quarter Result on 2020-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Oct-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2020
Quarter 31-Aug-2020  [#3]
Profit Trend QoQ -     -3.21%    YoY -     8.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 42,740 39,728 51,023 49,776 44,010 50,665 57,171 -4.73%
  YoY % 7.58% -22.14% 2.51% 13.10% -13.14% -11.38% -
  Horiz. % 74.76% 69.49% 89.25% 87.07% 76.98% 88.62% 100.00%
PBT 13,766 12,618 19,962 17,226 7,800 20,910 12,853 1.15%
  YoY % 9.10% -36.79% 15.88% 120.85% -62.70% 62.69% -
  Horiz. % 107.10% 98.17% 155.31% 134.02% 60.69% 162.69% 100.00%
Tax -2,773 -2,507 -4,520 -2,645 -1,686 -4,049 -2,481 1.87%
  YoY % -10.61% 44.54% -70.89% -56.88% 58.36% -63.20% -
  Horiz. % 111.77% 101.05% 182.18% 106.61% 67.96% 163.20% 100.00%
NP 10,993 10,111 15,442 14,581 6,114 16,861 10,372 0.97%
  YoY % 8.72% -34.52% 5.90% 138.49% -63.74% 62.56% -
  Horiz. % 105.99% 97.48% 148.88% 140.58% 58.95% 162.56% 100.00%
NP to SH 10,993 10,111 17,107 14,581 6,114 16,861 10,372 0.97%
  YoY % 8.72% -40.90% 17.32% 138.49% -63.74% 62.56% -
  Horiz. % 105.99% 97.48% 164.93% 140.58% 58.95% 162.56% 100.00%
Tax Rate 20.14 % 19.87 % 22.64 % 15.35 % 21.62 % 19.36 % 19.30 % 0.71%
  YoY % 1.36% -12.23% 47.49% -29.00% 11.67% 0.31% -
  Horiz. % 104.35% 102.95% 117.31% 79.53% 112.02% 100.31% 100.00%
Total Cost 31,747 29,617 35,581 35,195 37,896 33,804 46,799 -6.26%
  YoY % 7.19% -16.76% 1.10% -7.13% 12.11% -27.77% -
  Horiz. % 67.84% 63.29% 76.03% 75.20% 80.98% 72.23% 100.00%
Net Worth 602,039 618,700 585,626 581,624 526,055 525,411 477,801 3.92%
  YoY % -2.69% 5.65% 0.69% 10.56% 0.12% 9.96% -
  Horiz. % 126.00% 129.49% 122.57% 121.73% 110.10% 109.96% 100.00%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 13,798 9,200 9,200 6,900 6,900 6,900 9,200 6.98%
  YoY % 49.99% 0.00% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 149.99% 100.00% 100.00% 75.00% 75.00% 75.00% 100.00%
Div Payout % 125.52 % 90.99 % 53.78 % 47.32 % 112.86 % 40.92 % 88.70 % 5.95%
  YoY % 37.95% 69.19% 13.65% -58.07% 175.81% -53.87% -
  Horiz. % 141.51% 102.58% 60.63% 53.35% 127.24% 46.13% 100.00%
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 602,039 618,700 585,626 581,624 526,055 525,411 477,801 3.92%
  YoY % -2.69% 5.65% 0.69% 10.56% 0.12% 9.96% -
  Horiz. % 126.00% 129.49% 122.57% 121.73% 110.10% 109.96% 100.00%
NOSH 459,958 460,000 460,000 460,000 460,000 460,000 460,000 -0.00%
  YoY % -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 25.72 % 25.45 % 30.26 % 29.29 % 13.89 % 33.28 % 18.14 % 5.99%
  YoY % 1.06% -15.90% 3.31% 110.87% -58.26% 83.46% -
  Horiz. % 141.79% 140.30% 166.81% 161.47% 76.57% 183.46% 100.00%
ROE 1.83 % 1.63 % 2.92 % 2.51 % 1.16 % 3.21 % 2.17 % -2.80%
  YoY % 12.27% -44.18% 16.33% 116.38% -63.86% 47.93% -
  Horiz. % 84.33% 75.12% 134.56% 115.67% 53.46% 147.93% 100.00%
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 9.29 8.64 11.09 10.82 9.57 11.01 12.43 -4.73%
  YoY % 7.52% -22.09% 2.50% 13.06% -13.08% -11.42% -
  Horiz. % 74.74% 69.51% 89.22% 87.05% 76.99% 88.58% 100.00%
EPS 2.39 2.20 3.36 3.17 1.33 3.67 2.25 1.01%
  YoY % 8.64% -34.52% 5.99% 138.35% -63.76% 63.11% -
  Horiz. % 106.22% 97.78% 149.33% 140.89% 59.11% 163.11% 100.00%
DPS 3.00 2.00 2.00 1.50 1.50 1.50 2.00 6.98%
  YoY % 50.00% 0.00% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 150.00% 100.00% 100.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.3089 1.3450 1.2731 1.2644 1.1436 1.1422 1.0387 3.93%
  YoY % -2.68% 5.65% 0.69% 10.56% 0.12% 9.96% -
  Horiz. % 126.01% 129.49% 122.57% 121.73% 110.10% 109.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 459,958
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 9.29 8.64 11.09 10.82 9.57 11.02 12.43 -4.73%
  YoY % 7.52% -22.09% 2.50% 13.06% -13.16% -11.34% -
  Horiz. % 74.74% 69.51% 89.22% 87.05% 76.99% 88.66% 100.00%
EPS 2.39 2.20 3.72 3.17 1.33 3.67 2.25 1.01%
  YoY % 8.64% -40.86% 17.35% 138.35% -63.76% 63.11% -
  Horiz. % 106.22% 97.78% 165.33% 140.89% 59.11% 163.11% 100.00%
DPS 3.00 2.00 2.00 1.50 1.50 1.50 2.00 6.98%
  YoY % 50.00% 0.00% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 150.00% 100.00% 100.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.3089 1.3451 1.2732 1.2645 1.1437 1.1423 1.0388 3.92%
  YoY % -2.69% 5.65% 0.69% 10.56% 0.12% 9.96% -
  Horiz. % 126.00% 129.49% 122.56% 121.73% 110.10% 109.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.3900 1.5500 1.4400 1.7300 1.3900 1.4800 2.4100 -
P/RPS 14.96 17.95 12.98 15.99 14.53 13.44 19.39 -4.23%
  YoY % -16.66% 38.29% -18.82% 10.05% 8.11% -30.69% -
  Horiz. % 77.15% 92.57% 66.94% 82.47% 74.94% 69.31% 100.00%
P/EPS 58.16 70.52 38.72 54.58 104.58 40.38 106.88 -9.64%
  YoY % -17.53% 82.13% -29.06% -47.81% 158.99% -62.22% -
  Horiz. % 54.42% 65.98% 36.23% 51.07% 97.85% 37.78% 100.00%
EY 1.72 1.42 2.58 1.83 0.96 2.48 0.94 10.58%
  YoY % 21.13% -44.96% 40.98% 90.63% -61.29% 163.83% -
  Horiz. % 182.98% 151.06% 274.47% 194.68% 102.13% 263.83% 100.00%
DY 2.16 1.29 1.39 0.87 1.08 1.01 0.83 17.26%
  YoY % 67.44% -7.19% 59.77% -19.44% 6.93% 21.69% -
  Horiz. % 260.24% 155.42% 167.47% 104.82% 130.12% 121.69% 100.00%
P/NAPS 1.06 1.15 1.13 1.37 1.22 1.30 2.32 -12.23%
  YoY % -7.83% 1.77% -17.52% 12.30% -6.15% -43.97% -
  Horiz. % 45.69% 49.57% 48.71% 59.05% 52.59% 56.03% 100.00%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 14/10/20 16/10/19 17/10/18 11/10/17 12/10/16 15/10/15 15/10/14 -
Price 1.5100 1.6500 1.3300 1.6400 1.3900 1.5800 2.3500 -
P/RPS 16.25 19.10 11.99 15.16 14.53 14.35 18.91 -2.49%
  YoY % -14.92% 59.30% -20.91% 4.34% 1.25% -24.11% -
  Horiz. % 85.93% 101.00% 63.41% 80.17% 76.84% 75.89% 100.00%
P/EPS 63.18 75.07 35.76 51.74 104.58 43.11 104.22 -8.00%
  YoY % -15.84% 109.93% -30.89% -50.53% 142.59% -58.64% -
  Horiz. % 60.62% 72.03% 34.31% 49.64% 100.35% 41.36% 100.00%
EY 1.58 1.33 2.80 1.93 0.96 2.32 0.96 8.65%
  YoY % 18.80% -52.50% 45.08% 101.04% -58.62% 141.67% -
  Horiz. % 164.58% 138.54% 291.67% 201.04% 100.00% 241.67% 100.00%
DY 1.99 1.21 1.50 0.91 1.08 0.95 0.85 15.22%
  YoY % 64.46% -19.33% 64.84% -15.74% 13.68% 11.76% -
  Horiz. % 234.12% 142.35% 176.47% 107.06% 127.06% 111.76% 100.00%
P/NAPS 1.15 1.23 1.04 1.30 1.22 1.38 2.26 -10.64%
  YoY % -6.50% 18.27% -20.00% 6.56% -11.59% -38.94% -
  Horiz. % 50.88% 54.42% 46.02% 57.52% 53.98% 61.06% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+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!
PARTNERS & BROKERS