Highlights

[ZHULIAN] YoY Quarter Result on 2021-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 13-Oct-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2021
Quarter 31-Aug-2021  [#3]
Profit Trend QoQ -     -7.05%    YoY -     -12.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 36,669 42,740 39,728 51,023 49,776 44,010 50,665 -5.24%
  YoY % -14.20% 7.58% -22.14% 2.51% 13.10% -13.14% -
  Horiz. % 72.38% 84.36% 78.41% 100.71% 98.25% 86.86% 100.00%
PBT 12,553 13,766 12,618 19,962 17,226 7,800 20,910 -8.15%
  YoY % -8.81% 9.10% -36.79% 15.88% 120.85% -62.70% -
  Horiz. % 60.03% 65.83% 60.34% 95.47% 82.38% 37.30% 100.00%
Tax -2,984 -2,773 -2,507 -4,520 -2,645 -1,686 -4,049 -4.96%
  YoY % -7.61% -10.61% 44.54% -70.89% -56.88% 58.36% -
  Horiz. % 73.70% 68.49% 61.92% 111.63% 65.32% 41.64% 100.00%
NP 9,569 10,993 10,111 15,442 14,581 6,114 16,861 -9.00%
  YoY % -12.95% 8.72% -34.52% 5.90% 138.49% -63.74% -
  Horiz. % 56.75% 65.20% 59.97% 91.58% 86.48% 36.26% 100.00%
NP to SH 9,569 10,993 10,111 17,107 14,581 6,114 16,861 -9.00%
  YoY % -12.95% 8.72% -40.90% 17.32% 138.49% -63.74% -
  Horiz. % 56.75% 65.20% 59.97% 101.46% 86.48% 36.26% 100.00%
Tax Rate 23.77 % 20.14 % 19.87 % 22.64 % 15.35 % 21.62 % 19.36 % 3.48%
  YoY % 18.02% 1.36% -12.23% 47.49% -29.00% 11.67% -
  Horiz. % 122.78% 104.03% 102.63% 116.94% 79.29% 111.67% 100.00%
Total Cost 27,100 31,747 29,617 35,581 35,195 37,896 33,804 -3.61%
  YoY % -14.64% 7.19% -16.76% 1.10% -7.13% 12.11% -
  Horiz. % 80.17% 93.91% 87.61% 105.26% 104.11% 112.11% 100.00%
Net Worth 559,773 602,093 618,700 585,626 581,624 526,055 525,411 1.06%
  YoY % -7.03% -2.68% 5.65% 0.69% 10.56% 0.12% -
  Horiz. % 106.54% 114.59% 117.76% 111.46% 110.70% 100.12% 100.00%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 13,800 13,800 9,200 9,200 6,900 6,900 6,900 12.23%
  YoY % 0.00% 50.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 133.33% 133.33% 100.00% 100.00% 100.00%
Div Payout % 144.22 % 125.53 % 90.99 % 53.78 % 47.32 % 112.86 % 40.92 % 23.34%
  YoY % 14.89% 37.96% 69.19% 13.65% -58.07% 175.81% -
  Horiz. % 352.44% 306.77% 222.36% 131.43% 115.64% 275.81% 100.00%
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 559,773 602,093 618,700 585,626 581,624 526,055 525,411 1.06%
  YoY % -7.03% -2.68% 5.65% 0.69% 10.56% 0.12% -
  Horiz. % 106.54% 114.59% 117.76% 111.46% 110.70% 100.12% 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
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 26.10 % 25.72 % 25.45 % 30.26 % 29.29 % 13.89 % 33.28 % -3.97%
  YoY % 1.48% 1.06% -15.90% 3.31% 110.87% -58.26% -
  Horiz. % 78.43% 77.28% 76.47% 90.93% 88.01% 41.74% 100.00%
ROE 1.71 % 1.83 % 1.63 % 2.92 % 2.51 % 1.16 % 3.21 % -9.96%
  YoY % -6.56% 12.27% -44.18% 16.33% 116.38% -63.86% -
  Horiz. % 53.27% 57.01% 50.78% 90.97% 78.19% 36.14% 100.00%
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 7.97 9.29 8.64 11.09 10.82 9.57 11.01 -5.24%
  YoY % -14.21% 7.52% -22.09% 2.50% 13.06% -13.08% -
  Horiz. % 72.39% 84.38% 78.47% 100.73% 98.27% 86.92% 100.00%
EPS 2.08 2.39 2.20 3.36 3.17 1.33 3.67 -9.02%
  YoY % -12.97% 8.64% -34.52% 5.99% 138.35% -63.76% -
  Horiz. % 56.68% 65.12% 59.95% 91.55% 86.38% 36.24% 100.00%
DPS 3.00 3.00 2.00 2.00 1.50 1.50 1.50 12.23%
  YoY % 0.00% 50.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 133.33% 133.33% 100.00% 100.00% 100.00%
NAPS 1.2169 1.3089 1.3450 1.2731 1.2644 1.1436 1.1422 1.06%
  YoY % -7.03% -2.68% 5.65% 0.69% 10.56% 0.12% -
  Horiz. % 106.54% 114.59% 117.76% 111.46% 110.70% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 7.97 9.29 8.64 11.09 10.82 9.57 11.01 -5.24%
  YoY % -14.21% 7.52% -22.09% 2.50% 13.06% -13.08% -
  Horiz. % 72.39% 84.38% 78.47% 100.73% 98.27% 86.92% 100.00%
EPS 2.08 2.39 2.20 3.36 3.17 1.33 3.67 -9.02%
  YoY % -12.97% 8.64% -34.52% 5.99% 138.35% -63.76% -
  Horiz. % 56.68% 65.12% 59.95% 91.55% 86.38% 36.24% 100.00%
DPS 3.00 3.00 2.00 2.00 1.50 1.50 1.50 12.23%
  YoY % 0.00% 50.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 133.33% 133.33% 100.00% 100.00% 100.00%
NAPS 1.2169 1.3089 1.3450 1.2731 1.2644 1.1436 1.1422 1.06%
  YoY % -7.03% -2.68% 5.65% 0.69% 10.56% 0.12% -
  Horiz. % 106.54% 114.59% 117.76% 111.46% 110.70% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 1.8600 1.3900 1.5500 1.4400 1.7300 1.3900 1.4800 -
P/RPS 23.33 14.96 17.95 12.98 15.99 14.53 13.44 9.62%
  YoY % 55.95% -16.66% 38.29% -18.82% 10.05% 8.11% -
  Horiz. % 173.59% 111.31% 133.56% 96.58% 118.97% 108.11% 100.00%
P/EPS 89.41 58.16 70.52 38.72 54.58 104.58 40.38 14.15%
  YoY % 53.73% -17.53% 82.13% -29.06% -47.81% 158.99% -
  Horiz. % 221.42% 144.03% 174.64% 95.89% 135.17% 258.99% 100.00%
EY 1.12 1.72 1.42 2.58 1.83 0.96 2.48 -12.40%
  YoY % -34.88% 21.13% -44.96% 40.98% 90.63% -61.29% -
  Horiz. % 45.16% 69.35% 57.26% 104.03% 73.79% 38.71% 100.00%
DY 1.61 2.16 1.29 1.39 0.87 1.08 1.01 8.07%
  YoY % -25.46% 67.44% -7.19% 59.77% -19.44% 6.93% -
  Horiz. % 159.41% 213.86% 127.72% 137.62% 86.14% 106.93% 100.00%
P/NAPS 1.53 1.06 1.15 1.13 1.37 1.22 1.30 2.75%
  YoY % 44.34% -7.83% 1.77% -17.52% 12.30% -6.15% -
  Horiz. % 117.69% 81.54% 88.46% 86.92% 105.38% 93.85% 100.00%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 13/10/21 14/10/20 16/10/19 17/10/18 11/10/17 12/10/16 15/10/15 -
Price 1.8700 1.5100 1.6500 1.3300 1.6400 1.3900 1.5800 -
P/RPS 23.46 16.25 19.10 11.99 15.16 14.53 14.35 8.53%
  YoY % 44.37% -14.92% 59.30% -20.91% 4.34% 1.25% -
  Horiz. % 163.48% 113.24% 133.10% 83.55% 105.64% 101.25% 100.00%
P/EPS 89.89 63.19 75.07 35.76 51.74 104.58 43.11 13.02%
  YoY % 42.25% -15.83% 109.93% -30.89% -50.53% 142.59% -
  Horiz. % 208.51% 146.58% 174.14% 82.95% 120.02% 242.59% 100.00%
EY 1.11 1.58 1.33 2.80 1.93 0.96 2.32 -11.55%
  YoY % -29.75% 18.80% -52.50% 45.08% 101.04% -58.62% -
  Horiz. % 47.84% 68.10% 57.33% 120.69% 83.19% 41.38% 100.00%
DY 1.60 1.99 1.21 1.50 0.91 1.08 0.95 9.07%
  YoY % -19.60% 64.46% -19.33% 64.84% -15.74% 13.68% -
  Horiz. % 168.42% 209.47% 127.37% 157.89% 95.79% 113.68% 100.00%
P/NAPS 1.54 1.15 1.23 1.04 1.30 1.22 1.38 1.84%
  YoY % 33.91% -6.50% 18.27% -20.00% 6.56% -11.59% -
  Horiz. % 111.59% 83.33% 89.13% 75.36% 94.20% 88.41% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
5. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
6. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS