Highlights

[ZHULIAN] YoY TTM Result on 2016-02-29 [#1]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 13-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 29-Feb-2016  [#1]
Profit Trend QoQ -     -10.71%    YoY -     7.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 179,524 200,643 191,516 218,855 232,748 374,493 447,264 -14.11%
  YoY % -10.53% 4.77% -12.49% -5.97% -37.85% -16.27% -
  Horiz. % 40.14% 44.86% 42.82% 48.93% 52.04% 83.73% 100.00%
PBT 66,624 59,763 64,119 64,459 54,734 130,366 142,102 -11.86%
  YoY % 11.48% -6.79% -0.53% 17.77% -58.02% -8.26% -
  Horiz. % 46.88% 42.06% 45.12% 45.36% 38.52% 91.74% 100.00%
Tax -12,489 -12,491 -15,040 -16,888 -12,245 -21,927 -23,661 -10.10%
  YoY % 0.02% 16.95% 10.94% -37.92% 44.16% 7.33% -
  Horiz. % 52.78% 52.79% 63.56% 71.37% 51.75% 92.67% 100.00%
NP 54,135 47,272 49,079 47,571 42,489 108,439 118,441 -12.23%
  YoY % 14.52% -3.68% 3.17% 11.96% -60.82% -8.44% -
  Horiz. % 45.71% 39.91% 41.44% 40.16% 35.87% 91.56% 100.00%
NP to SH 55,800 47,272 49,079 45,609 42,492 108,439 118,444 -11.78%
  YoY % 18.04% -3.68% 7.61% 7.34% -60.81% -8.45% -
  Horiz. % 47.11% 39.91% 41.44% 38.51% 35.88% 91.55% 100.00%
Tax Rate 18.75 % 20.90 % 23.46 % 26.20 % 22.37 % 16.82 % 16.65 % 2.00%
  YoY % -10.29% -10.91% -10.46% 17.12% 33.00% 1.02% -
  Horiz. % 112.61% 125.53% 140.90% 157.36% 134.35% 101.02% 100.00%
Total Cost 125,389 153,371 142,437 171,284 190,259 266,054 328,823 -14.84%
  YoY % -18.24% 7.68% -16.84% -9.97% -28.49% -19.09% -
  Horiz. % 38.13% 46.64% 43.32% 52.09% 57.86% 80.91% 100.00%
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 46,000 36,800 27,600 27,600 39,100 73,600 71,297 -7.04%
  YoY % 25.00% 33.33% 0.00% -29.41% -46.88% 3.23% -
  Horiz. % 64.52% 51.61% 38.71% 38.71% 54.84% 103.23% 100.00%
Div Payout % 82.44 % 77.85 % 56.24 % 60.51 % 92.02 % 67.87 % 60.19 % 5.38%
  YoY % 5.90% 38.42% -7.06% -34.24% 35.58% 12.76% -
  Horiz. % 136.97% 129.34% 93.44% 100.53% 152.88% 112.76% 100.00%
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 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
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 30.15 % 23.56 % 25.63 % 21.74 % 18.26 % 28.96 % 26.48 % 2.19%
  YoY % 27.97% -8.08% 17.89% 19.06% -36.95% 9.37% -
  Horiz. % 113.86% 88.97% 96.79% 82.10% 68.96% 109.37% 100.00%
ROE 9.44 % 8.19 % 8.70 % 8.64 % 8.69 % 22.18 % 25.95 % -15.50%
  YoY % 15.26% -5.86% 0.69% -0.58% -60.82% -14.53% -
  Horiz. % 36.38% 31.56% 33.53% 33.29% 33.49% 85.47% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 39.03 43.62 41.63 47.58 50.60 81.41 97.23 -14.11%
  YoY % -10.52% 4.78% -12.51% -5.97% -37.85% -16.27% -
  Horiz. % 40.14% 44.86% 42.82% 48.94% 52.04% 83.73% 100.00%
EPS 12.13 10.28 10.67 9.92 9.24 23.57 25.75 -11.79%
  YoY % 18.00% -3.66% 7.56% 7.36% -60.80% -8.47% -
  Horiz. % 47.11% 39.92% 41.44% 38.52% 35.88% 91.53% 100.00%
DPS 10.00 8.00 6.00 6.00 8.50 16.00 15.50 -7.04%
  YoY % 25.00% 33.33% 0.00% -29.41% -46.88% 3.23% -
  Horiz. % 64.52% 51.61% 38.71% 38.71% 54.84% 103.23% 100.00%
NAPS 1.2851 1.2540 1.2268 1.1478 1.0633 1.0630 0.9922 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,495
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 39.03 43.62 41.63 47.58 50.60 81.41 97.23 -14.11%
  YoY % -10.52% 4.78% -12.51% -5.97% -37.85% -16.27% -
  Horiz. % 40.14% 44.86% 42.82% 48.94% 52.04% 83.73% 100.00%
EPS 12.13 10.28 10.67 9.92 9.24 23.57 25.75 -11.79%
  YoY % 18.00% -3.66% 7.56% 7.36% -60.80% -8.47% -
  Horiz. % 47.11% 39.92% 41.44% 38.52% 35.88% 91.53% 100.00%
DPS 10.00 8.00 6.00 6.00 8.50 16.00 15.50 -7.04%
  YoY % 25.00% 33.33% 0.00% -29.41% -46.88% 3.23% -
  Horiz. % 64.52% 51.61% 38.71% 38.71% 54.84% 103.23% 100.00%
NAPS 1.2851 1.2540 1.2268 1.1478 1.0633 1.0630 0.9922 4.40%
  YoY % 2.48% 2.22% 6.88% 7.95% 0.03% 7.14% -
  Horiz. % 129.52% 126.39% 123.64% 115.68% 107.17% 107.14% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.3700 1.6500 1.5600 1.3900 2.0500 2.9800 2.6700 -
P/RPS 3.51 3.78 3.75 2.92 4.05 3.66 2.75 4.15%
  YoY % -7.14% 0.80% 28.42% -27.90% 10.66% 33.09% -
  Horiz. % 127.64% 137.45% 136.36% 106.18% 147.27% 133.09% 100.00%
P/EPS 11.29 16.06 14.62 14.02 22.19 12.64 10.37 1.43%
  YoY % -29.70% 9.85% 4.28% -36.82% 75.55% 21.89% -
  Horiz. % 108.87% 154.87% 140.98% 135.20% 213.98% 121.89% 100.00%
EY 8.85 6.23 6.84 7.13 4.51 7.91 9.64 -1.41%
  YoY % 42.05% -8.92% -4.07% 58.09% -42.98% -17.95% -
  Horiz. % 91.80% 64.63% 70.95% 73.96% 46.78% 82.05% 100.00%
DY 7.30 4.85 3.85 4.32 4.15 5.37 5.81 3.88%
  YoY % 50.52% 25.97% -10.88% 4.10% -22.72% -7.57% -
  Horiz. % 125.65% 83.48% 66.27% 74.35% 71.43% 92.43% 100.00%
P/NAPS 1.07 1.32 1.27 1.21 1.93 2.80 2.69 -14.24%
  YoY % -18.94% 3.94% 4.96% -37.31% -31.07% 4.09% -
  Horiz. % 39.78% 49.07% 47.21% 44.98% 71.75% 104.09% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 17/04/19 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 -
Price 1.3900 1.4700 1.9000 1.5300 2.0500 2.8400 2.9000 -
P/RPS 3.56 3.37 4.56 3.22 4.05 3.49 2.98 3.01%
  YoY % 5.64% -26.10% 41.61% -20.49% 16.05% 17.11% -
  Horiz. % 119.46% 113.09% 153.02% 108.05% 135.91% 117.11% 100.00%
P/EPS 11.46 14.30 17.81 15.43 22.19 12.05 11.26 0.29%
  YoY % -19.86% -19.71% 15.42% -30.46% 84.15% 7.02% -
  Horiz. % 101.78% 127.00% 158.17% 137.03% 197.07% 107.02% 100.00%
EY 8.73 6.99 5.62 6.48 4.51 8.30 8.88 -0.28%
  YoY % 24.89% 24.38% -13.27% 43.68% -45.66% -6.53% -
  Horiz. % 98.31% 78.72% 63.29% 72.97% 50.79% 93.47% 100.00%
DY 7.19 5.44 3.16 3.92 4.15 5.63 5.34 5.08%
  YoY % 32.17% 72.15% -19.39% -5.54% -26.29% 5.43% -
  Horiz. % 134.64% 101.87% 59.18% 73.41% 77.72% 105.43% 100.00%
P/NAPS 1.08 1.17 1.55 1.33 1.93 2.67 2.92 -15.27%
  YoY % -7.69% -24.52% 16.54% -31.09% -27.72% -8.56% -
  Horiz. % 36.99% 40.07% 53.08% 45.55% 66.10% 91.44% 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 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers