Highlights

[ZHULIAN] YoY Quarter Result on 2015-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 15-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 31-May-2015  [#2]
Profit Trend QoQ -     -11.53%    YoY -     34.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 44,017 48,522 47,218 55,269 65,647 106,233 110,985 -14.28%
  YoY % -9.28% 2.76% -14.57% -15.81% -38.20% -4.28% -
  Horiz. % 39.66% 43.72% 42.54% 49.80% 59.15% 95.72% 100.00%
PBT 17,544 16,057 11,158 14,674 11,696 42,364 34,145 -10.50%
  YoY % 9.26% 43.91% -23.96% 25.46% -72.39% 24.07% -
  Horiz. % 51.38% 47.03% 32.68% 42.98% 34.25% 124.07% 100.00%
Tax -5,476 -3,865 -3,216 -3,571 -3,426 -4,437 -4,995 1.54%
  YoY % -41.68% -20.18% 9.94% -4.23% 22.79% 11.17% -
  Horiz. % 109.63% 77.38% 64.38% 71.49% 68.59% 88.83% 100.00%
NP 12,068 12,192 7,942 11,103 8,270 37,927 29,150 -13.66%
  YoY % -1.02% 53.51% -28.47% 34.26% -78.19% 30.11% -
  Horiz. % 41.40% 41.83% 27.25% 38.09% 28.37% 130.11% 100.00%
NP to SH 12,068 12,192 7,942 11,103 8,270 37,927 29,150 -13.66%
  YoY % -1.02% 53.51% -28.47% 34.26% -78.19% 30.11% -
  Horiz. % 41.40% 41.83% 27.25% 38.09% 28.37% 130.11% 100.00%
Tax Rate 31.21 % 24.07 % 28.82 % 24.34 % 29.29 % 10.47 % 14.63 % 13.45%
  YoY % 29.66% -16.48% 18.41% -16.90% 179.75% -28.43% -
  Horiz. % 213.33% 164.52% 196.99% 166.37% 200.21% 71.57% 100.00%
Total Cost 31,949 36,330 39,276 44,166 57,377 68,306 81,835 -14.50%
  YoY % -12.06% -7.50% -11.07% -23.02% -16.00% -16.53% -
  Horiz. % 39.04% 44.39% 47.99% 53.97% 70.11% 83.47% 100.00%
Net Worth 577,714 573,895 524,446 495,649 479,642 479,457 421,866 5.38%
  YoY % 0.67% 9.43% 5.81% 3.34% 0.04% 13.65% -
  Horiz. % 136.94% 136.04% 124.32% 117.49% 113.70% 113.65% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 9,200 6,900 6,900 6,900 13,800 13,800 13,800 -6.53%
  YoY % 33.33% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
Div Payout % 76.23 % 56.59 % 86.88 % 62.15 % 166.87 % 36.39 % 47.34 % 8.26%
  YoY % 34.71% -34.86% 39.79% -62.76% 358.56% -23.13% -
  Horiz. % 161.03% 119.54% 183.52% 131.28% 352.49% 76.87% 100.00%
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 577,714 573,895 524,446 495,649 479,642 479,457 421,866 5.38%
  YoY % 0.67% 9.43% 5.81% 3.34% 0.04% 13.65% -
  Horiz. % 136.94% 136.04% 124.32% 117.49% 113.70% 113.65% 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 27.42 % 25.13 % 16.82 % 20.09 % 12.60 % 35.70 % 26.26 % 0.72%
  YoY % 9.11% 49.41% -16.28% 59.44% -64.71% 35.95% -
  Horiz. % 104.42% 95.70% 64.05% 76.50% 47.98% 135.95% 100.00%
ROE 2.09 % 2.12 % 1.51 % 2.24 % 1.72 % 7.91 % 6.91 % -18.06%
  YoY % -1.42% 40.40% -32.59% 30.23% -78.26% 14.47% -
  Horiz. % 30.25% 30.68% 21.85% 32.42% 24.89% 114.47% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 9.57 10.55 10.26 12.02 14.27 23.09 24.13 -14.28%
  YoY % -9.29% 2.83% -14.64% -15.77% -38.20% -4.31% -
  Horiz. % 39.66% 43.72% 42.52% 49.81% 59.14% 95.69% 100.00%
EPS 2.62 2.65 1.73 2.41 1.80 8.25 6.34 -13.69%
  YoY % -1.13% 53.18% -28.22% 33.89% -78.18% 30.13% -
  Horiz. % 41.32% 41.80% 27.29% 38.01% 28.39% 130.13% 100.00%
DPS 2.00 1.50 1.50 1.50 3.00 3.00 3.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 5.38%
  YoY % 0.67% 9.43% 5.81% 3.34% 0.04% 13.65% -
  Horiz. % 136.94% 136.04% 124.32% 117.49% 113.70% 113.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 9.57 10.55 10.26 12.02 14.27 23.09 24.13 -14.28%
  YoY % -9.29% 2.83% -14.64% -15.77% -38.20% -4.31% -
  Horiz. % 39.66% 43.72% 42.52% 49.81% 59.14% 95.69% 100.00%
EPS 2.62 2.65 1.73 2.41 1.80 8.25 6.34 -13.69%
  YoY % -1.13% 53.18% -28.22% 33.89% -78.18% 30.13% -
  Horiz. % 41.32% 41.80% 27.29% 38.01% 28.39% 130.13% 100.00%
DPS 2.00 1.50 1.50 1.50 3.00 3.00 3.00 -6.53%
  YoY % 33.33% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 5.38%
  YoY % 0.67% 9.43% 5.81% 3.34% 0.04% 13.65% -
  Horiz. % 136.94% 136.04% 124.32% 117.49% 113.70% 113.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 1.5000 1.6000 1.3900 2.0500 2.7900 3.0900 1.9700 -
P/RPS 15.68 15.17 13.54 17.06 19.55 13.38 8.17 11.47%
  YoY % 3.36% 12.04% -20.63% -12.74% 46.11% 63.77% -
  Horiz. % 191.92% 185.68% 165.73% 208.81% 239.29% 163.77% 100.00%
P/EPS 57.18 60.37 80.51 84.93 155.19 37.48 31.09 10.68%
  YoY % -5.28% -25.02% -5.20% -45.27% 314.06% 20.55% -
  Horiz. % 183.92% 194.18% 258.96% 273.17% 499.16% 120.55% 100.00%
EY 1.75 1.66 1.24 1.18 0.64 2.67 3.22 -9.66%
  YoY % 5.42% 33.87% 5.08% 84.37% -76.03% -17.08% -
  Horiz. % 54.35% 51.55% 38.51% 36.65% 19.88% 82.92% 100.00%
DY 1.33 0.94 1.08 0.73 1.08 0.97 1.52 -2.20%
  YoY % 41.49% -12.96% 47.95% -32.41% 11.34% -36.18% -
  Horiz. % 87.50% 61.84% 71.05% 48.03% 71.05% 63.82% 100.00%
P/NAPS 1.19 1.28 1.22 1.90 2.68 2.96 2.15 -9.38%
  YoY % -7.03% 4.92% -35.79% -29.10% -9.46% 37.67% -
  Horiz. % 55.35% 59.53% 56.74% 88.37% 124.65% 137.67% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 18/07/18 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 -
Price 1.4500 1.6900 1.3700 2.0500 2.8400 3.1000 2.1000 -
P/RPS 15.15 16.02 13.35 17.06 19.90 13.42 8.70 9.68%
  YoY % -5.43% 20.00% -21.75% -14.27% 48.29% 54.25% -
  Horiz. % 174.14% 184.14% 153.45% 196.09% 228.74% 154.25% 100.00%
P/EPS 55.27 63.76 79.35 84.93 157.97 37.60 33.14 8.89%
  YoY % -13.32% -19.65% -6.57% -46.24% 320.13% 13.46% -
  Horiz. % 166.78% 192.40% 239.44% 256.28% 476.67% 113.46% 100.00%
EY 1.81 1.57 1.26 1.18 0.63 2.66 3.02 -8.17%
  YoY % 15.29% 24.60% 6.78% 87.30% -76.32% -11.92% -
  Horiz. % 59.93% 51.99% 41.72% 39.07% 20.86% 88.08% 100.00%
DY 1.38 0.89 1.09 0.73 1.06 0.97 1.43 -0.59%
  YoY % 55.06% -18.35% 49.32% -31.13% 9.28% -32.17% -
  Horiz. % 96.50% 62.24% 76.22% 51.05% 74.13% 67.83% 100.00%
P/NAPS 1.15 1.35 1.20 1.90 2.72 2.97 2.29 -10.84%
  YoY % -14.81% 12.50% -36.84% -30.15% -8.42% 29.69% -
  Horiz. % 50.22% 58.95% 52.40% 82.97% 118.78% 129.69% 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.
 


 

453  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang Enterprise Holdings - Time for a Revisit HLBank Research Highlights
5. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. 【转贴】4大策略助你重新布局大马股市及推荐股 【Stock Rider 股市骑士】
8. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
Partners & Brokers