Highlights

[ZHULIAN] YoY Quarter Result on 2019-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 17-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2019
Quarter 31-May-2019  [#2]
Profit Trend QoQ -     80.94%    YoY -     61.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 52,322 44,017 48,522 47,218 55,269 65,647 106,233 -11.13%
  YoY % 18.87% -9.28% 2.76% -14.57% -15.81% -38.20% -
  Horiz. % 49.25% 41.43% 45.68% 44.45% 52.03% 61.80% 100.00%
PBT 24,248 17,544 16,057 11,158 14,674 11,696 42,364 -8.88%
  YoY % 38.21% 9.26% 43.91% -23.96% 25.46% -72.39% -
  Horiz. % 57.24% 41.41% 37.90% 26.34% 34.64% 27.61% 100.00%
Tax -4,723 -5,476 -3,865 -3,216 -3,571 -3,426 -4,437 1.05%
  YoY % 13.75% -41.68% -20.18% 9.94% -4.23% 22.79% -
  Horiz. % 106.45% 123.42% 87.11% 72.48% 80.48% 77.21% 100.00%
NP 19,525 12,068 12,192 7,942 11,103 8,270 37,927 -10.47%
  YoY % 61.79% -1.02% 53.51% -28.47% 34.26% -78.19% -
  Horiz. % 51.48% 31.82% 32.15% 20.94% 29.27% 21.81% 100.00%
NP to SH 19,525 12,068 12,192 7,942 11,103 8,270 37,927 -10.47%
  YoY % 61.79% -1.02% 53.51% -28.47% 34.26% -78.19% -
  Horiz. % 51.48% 31.82% 32.15% 20.94% 29.27% 21.81% 100.00%
Tax Rate 19.48 % 31.21 % 24.07 % 28.82 % 24.34 % 29.29 % 10.47 % 10.90%
  YoY % -37.58% 29.66% -16.48% 18.41% -16.90% 179.75% -
  Horiz. % 186.06% 298.09% 229.89% 275.26% 232.47% 279.75% 100.00%
Total Cost 32,797 31,949 36,330 39,276 44,166 57,377 68,306 -11.50%
  YoY % 2.65% -12.06% -7.50% -11.07% -23.02% -16.00% -
  Horiz. % 48.01% 46.77% 53.19% 57.50% 64.66% 84.00% 100.00%
Net Worth 606,923 577,714 573,895 524,446 495,649 479,642 479,457 4.01%
  YoY % 5.06% 0.67% 9.43% 5.81% 3.34% 0.04% -
  Horiz. % 126.59% 120.49% 119.70% 109.38% 103.38% 100.04% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 9,200 9,200 6,900 6,900 6,900 13,800 13,800 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 100.00% 100.00%
Div Payout % 47.12 % 76.23 % 56.59 % 86.88 % 62.15 % 166.87 % 36.39 % 4.40%
  YoY % -38.19% 34.71% -34.86% 39.79% -62.76% 358.56% -
  Horiz. % 129.49% 209.48% 155.51% 238.75% 170.79% 458.56% 100.00%
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 606,923 577,714 573,895 524,446 495,649 479,642 479,457 4.01%
  YoY % 5.06% 0.67% 9.43% 5.81% 3.34% 0.04% -
  Horiz. % 126.59% 120.49% 119.70% 109.38% 103.38% 100.04% 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
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 37.32 % 27.42 % 25.13 % 16.82 % 20.09 % 12.60 % 35.70 % 0.74%
  YoY % 36.11% 9.11% 49.41% -16.28% 59.44% -64.71% -
  Horiz. % 104.54% 76.81% 70.39% 47.11% 56.27% 35.29% 100.00%
ROE 3.22 % 2.09 % 2.12 % 1.51 % 2.24 % 1.72 % 7.91 % -13.91%
  YoY % 54.07% -1.42% 40.40% -32.59% 30.23% -78.26% -
  Horiz. % 40.71% 26.42% 26.80% 19.09% 28.32% 21.74% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 11.37 9.57 10.55 10.26 12.02 14.27 23.09 -11.13%
  YoY % 18.81% -9.29% 2.83% -14.64% -15.77% -38.20% -
  Horiz. % 49.24% 41.45% 45.69% 44.43% 52.06% 61.80% 100.00%
EPS 4.24 2.62 2.65 1.73 2.41 1.80 8.25 -10.50%
  YoY % 61.83% -1.13% 53.18% -28.22% 33.89% -78.18% -
  Horiz. % 51.39% 31.76% 32.12% 20.97% 29.21% 21.82% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 3.00 3.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.3194 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 4.01%
  YoY % 5.06% 0.67% 9.43% 5.81% 3.34% 0.04% -
  Horiz. % 126.59% 120.49% 119.70% 109.38% 103.38% 100.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 11.37 9.57 10.55 10.26 12.02 14.27 23.09 -11.13%
  YoY % 18.81% -9.29% 2.83% -14.64% -15.77% -38.20% -
  Horiz. % 49.24% 41.45% 45.69% 44.43% 52.06% 61.80% 100.00%
EPS 4.24 2.62 2.65 1.73 2.41 1.80 8.25 -10.50%
  YoY % 61.83% -1.13% 53.18% -28.22% 33.89% -78.18% -
  Horiz. % 51.39% 31.76% 32.12% 20.97% 29.21% 21.82% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 3.00 3.00 -6.53%
  YoY % 0.00% 33.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.3194 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 4.01%
  YoY % 5.06% 0.67% 9.43% 5.81% 3.34% 0.04% -
  Horiz. % 126.59% 120.49% 119.70% 109.38% 103.38% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 1.3800 1.5000 1.6000 1.3900 2.0500 2.7900 3.0900 -
P/RPS 12.13 15.68 15.17 13.54 17.06 19.55 13.38 -1.62%
  YoY % -22.64% 3.36% 12.04% -20.63% -12.74% 46.11% -
  Horiz. % 90.66% 117.19% 113.38% 101.20% 127.50% 146.11% 100.00%
P/EPS 32.51 57.18 60.37 80.51 84.93 155.19 37.48 -2.34%
  YoY % -43.14% -5.28% -25.02% -5.20% -45.27% 314.06% -
  Horiz. % 86.74% 152.56% 161.07% 214.81% 226.60% 414.06% 100.00%
EY 3.08 1.75 1.66 1.24 1.18 0.64 2.67 2.41%
  YoY % 76.00% 5.42% 33.87% 5.08% 84.37% -76.03% -
  Horiz. % 115.36% 65.54% 62.17% 46.44% 44.19% 23.97% 100.00%
DY 1.45 1.33 0.94 1.08 0.73 1.08 0.97 6.93%
  YoY % 9.02% 41.49% -12.96% 47.95% -32.41% 11.34% -
  Horiz. % 149.48% 137.11% 96.91% 111.34% 75.26% 111.34% 100.00%
P/NAPS 1.05 1.19 1.28 1.22 1.90 2.68 2.96 -15.86%
  YoY % -11.76% -7.03% 4.92% -35.79% -29.10% -9.46% -
  Horiz. % 35.47% 40.20% 43.24% 41.22% 64.19% 90.54% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 17/07/19 18/07/18 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 -
Price 1.4400 1.4500 1.6900 1.3700 2.0500 2.8400 3.1000 -
P/RPS 12.66 15.15 16.02 13.35 17.06 19.90 13.42 -0.97%
  YoY % -16.44% -5.43% 20.00% -21.75% -14.27% 48.29% -
  Horiz. % 94.34% 112.89% 119.37% 99.48% 127.12% 148.29% 100.00%
P/EPS 33.93 55.27 63.76 79.35 84.93 157.97 37.60 -1.70%
  YoY % -38.61% -13.32% -19.65% -6.57% -46.24% 320.13% -
  Horiz. % 90.24% 146.99% 169.57% 211.04% 225.88% 420.13% 100.00%
EY 2.95 1.81 1.57 1.26 1.18 0.63 2.66 1.74%
  YoY % 62.98% 15.29% 24.60% 6.78% 87.30% -76.32% -
  Horiz. % 110.90% 68.05% 59.02% 47.37% 44.36% 23.68% 100.00%
DY 1.39 1.38 0.89 1.09 0.73 1.06 0.97 6.18%
  YoY % 0.72% 55.06% -18.35% 49.32% -31.13% 9.28% -
  Horiz. % 143.30% 142.27% 91.75% 112.37% 75.26% 109.28% 100.00%
P/NAPS 1.09 1.15 1.35 1.20 1.90 2.72 2.97 -15.38%
  YoY % -5.22% -14.81% 12.50% -36.84% -30.15% -8.42% -
  Horiz. % 36.70% 38.72% 45.45% 40.40% 63.97% 91.58% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers