Highlights

[ZHULIAN] YoY Quarter Result on 2021-05-31 [#2]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 14-Jul-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2021
Quarter 31-May-2021  [#2]
Profit Trend QoQ -     -19.86%    YoY -     -9.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 37,943 39,496 52,322 44,017 48,522 47,218 55,269 -6.07%
  YoY % -3.93% -24.51% 18.87% -9.28% 2.76% -14.57% -
  Horiz. % 68.65% 71.46% 94.67% 79.64% 87.79% 85.43% 100.00%
PBT 12,750 15,290 24,248 17,544 16,057 11,158 14,674 -2.31%
  YoY % -16.61% -36.94% 38.21% 9.26% 43.91% -23.96% -
  Horiz. % 86.89% 104.20% 165.24% 119.56% 109.42% 76.04% 100.00%
Tax -2,455 -3,932 -4,723 -5,476 -3,865 -3,216 -3,571 -6.05%
  YoY % 37.56% 16.75% 13.75% -41.68% -20.18% 9.94% -
  Horiz. % 68.75% 110.11% 132.26% 153.35% 108.23% 90.06% 100.00%
NP 10,295 11,358 19,525 12,068 12,192 7,942 11,103 -1.25%
  YoY % -9.36% -41.83% 61.79% -1.02% 53.51% -28.47% -
  Horiz. % 92.72% 102.30% 175.85% 108.69% 109.81% 71.53% 100.00%
NP to SH 10,295 11,358 19,525 12,068 12,192 7,942 11,103 -1.25%
  YoY % -9.36% -41.83% 61.79% -1.02% 53.51% -28.47% -
  Horiz. % 92.72% 102.30% 175.85% 108.69% 109.81% 71.53% 100.00%
Tax Rate 19.25 % 25.72 % 19.48 % 31.21 % 24.07 % 28.82 % 24.34 % -3.83%
  YoY % -25.16% 32.03% -37.58% 29.66% -16.48% 18.41% -
  Horiz. % 79.09% 105.67% 80.03% 128.23% 98.89% 118.41% 100.00%
Total Cost 27,648 28,138 32,797 31,949 36,330 39,276 44,166 -7.50%
  YoY % -1.74% -14.21% 2.65% -12.06% -7.50% -11.07% -
  Horiz. % 62.60% 63.71% 74.26% 72.34% 82.26% 88.93% 100.00%
Net Worth 558,486 602,369 606,923 577,714 573,895 524,446 495,649 2.01%
  YoY % -7.29% -0.75% 5.06% 0.67% 9.43% 5.81% -
  Horiz. % 112.68% 121.53% 122.45% 116.56% 115.79% 105.81% 100.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 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 % 134.05 % 121.50 % 47.12 % 76.23 % 56.59 % 86.88 % 62.15 % 13.65%
  YoY % 10.33% 157.85% -38.19% 34.71% -34.86% 39.79% -
  Horiz. % 215.69% 195.49% 75.82% 122.65% 91.05% 139.79% 100.00%
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 558,486 602,369 606,923 577,714 573,895 524,446 495,649 2.01%
  YoY % -7.29% -0.75% 5.06% 0.67% 9.43% 5.81% -
  Horiz. % 112.68% 121.53% 122.45% 116.56% 115.79% 105.81% 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
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 27.13 % 28.76 % 37.32 % 27.42 % 25.13 % 16.82 % 20.09 % 5.13%
  YoY % -5.67% -22.94% 36.11% 9.11% 49.41% -16.28% -
  Horiz. % 135.04% 143.16% 185.76% 136.49% 125.09% 83.72% 100.00%
ROE 1.84 % 1.89 % 3.22 % 2.09 % 2.12 % 1.51 % 2.24 % -3.22%
  YoY % -2.65% -41.30% 54.07% -1.42% 40.40% -32.59% -
  Horiz. % 82.14% 84.38% 143.75% 93.30% 94.64% 67.41% 100.00%
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 8.25 8.59 11.37 9.57 10.55 10.26 12.02 -6.07%
  YoY % -3.96% -24.45% 18.81% -9.29% 2.83% -14.64% -
  Horiz. % 68.64% 71.46% 94.59% 79.62% 87.77% 85.36% 100.00%
EPS 2.24 2.47 4.24 2.62 2.65 1.73 2.41 -1.21%
  YoY % -9.31% -41.75% 61.83% -1.13% 53.18% -28.22% -
  Horiz. % 92.95% 102.49% 175.93% 108.71% 109.96% 71.78% 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 1.2141 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 2.01%
  YoY % -7.29% -0.75% 5.06% 0.67% 9.43% 5.81% -
  Horiz. % 112.68% 121.53% 122.45% 116.56% 115.79% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 8.25 8.59 11.37 9.57 10.55 10.26 12.02 -6.07%
  YoY % -3.96% -24.45% 18.81% -9.29% 2.83% -14.64% -
  Horiz. % 68.64% 71.46% 94.59% 79.62% 87.77% 85.36% 100.00%
EPS 2.24 2.47 4.24 2.62 2.65 1.73 2.41 -1.21%
  YoY % -9.31% -41.75% 61.83% -1.13% 53.18% -28.22% -
  Horiz. % 92.95% 102.49% 175.93% 108.71% 109.96% 71.78% 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 1.2141 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 2.01%
  YoY % -7.29% -0.75% 5.06% 0.67% 9.43% 5.81% -
  Horiz. % 112.68% 121.53% 122.45% 116.56% 115.79% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 1.8500 1.1500 1.3800 1.5000 1.6000 1.3900 2.0500 -
P/RPS 22.43 13.39 12.13 15.68 15.17 13.54 17.06 4.66%
  YoY % 67.51% 10.39% -22.64% 3.36% 12.04% -20.63% -
  Horiz. % 131.48% 78.49% 71.10% 91.91% 88.92% 79.37% 100.00%
P/EPS 82.66 46.58 32.51 57.18 60.37 80.51 84.93 -0.45%
  YoY % 77.46% 43.28% -43.14% -5.28% -25.02% -5.20% -
  Horiz. % 97.33% 54.85% 38.28% 67.33% 71.08% 94.80% 100.00%
EY 1.21 2.15 3.08 1.75 1.66 1.24 1.18 0.42%
  YoY % -43.72% -30.19% 76.00% 5.42% 33.87% 5.08% -
  Horiz. % 102.54% 182.20% 261.02% 148.31% 140.68% 105.08% 100.00%
DY 1.62 2.61 1.45 1.33 0.94 1.08 0.73 14.19%
  YoY % -37.93% 80.00% 9.02% 41.49% -12.96% 47.95% -
  Horiz. % 221.92% 357.53% 198.63% 182.19% 128.77% 147.95% 100.00%
P/NAPS 1.52 0.88 1.05 1.19 1.28 1.22 1.90 -3.65%
  YoY % 72.73% -16.19% -11.76% -7.03% 4.92% -35.79% -
  Horiz. % 80.00% 46.32% 55.26% 62.63% 67.37% 64.21% 100.00%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 14/07/21 15/07/20 17/07/19 18/07/18 12/07/17 13/07/16 15/07/15 -
Price 1.8700 1.2900 1.4400 1.4500 1.6900 1.3700 2.0500 -
P/RPS 22.67 15.02 12.66 15.15 16.02 13.35 17.06 4.85%
  YoY % 50.93% 18.64% -16.44% -5.43% 20.00% -21.75% -
  Horiz. % 132.88% 88.04% 74.21% 88.80% 93.90% 78.25% 100.00%
P/EPS 83.56 52.25 33.93 55.27 63.76 79.35 84.93 -0.27%
  YoY % 59.92% 53.99% -38.61% -13.32% -19.65% -6.57% -
  Horiz. % 98.39% 61.52% 39.95% 65.08% 75.07% 93.43% 100.00%
EY 1.20 1.91 2.95 1.81 1.57 1.26 1.18 0.28%
  YoY % -37.17% -35.25% 62.98% 15.29% 24.60% 6.78% -
  Horiz. % 101.69% 161.86% 250.00% 153.39% 133.05% 106.78% 100.00%
DY 1.60 2.33 1.39 1.38 0.89 1.09 0.73 13.96%
  YoY % -31.33% 67.63% 0.72% 55.06% -18.35% 49.32% -
  Horiz. % 219.18% 319.18% 190.41% 189.04% 121.92% 149.32% 100.00%
P/NAPS 1.54 0.99 1.09 1.15 1.35 1.20 1.90 -3.44%
  YoY % 55.56% -9.17% -5.22% -14.81% 12.50% -36.84% -
  Horiz. % 81.05% 52.11% 57.37% 60.53% 71.05% 63.16% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS