Highlights

[ZHULIAN] YoY TTM Result on 2016-08-31 [#3]

Stock [ZHULIAN]: ZHULIAN CORP BHD
Announcement Date 12-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 31-Aug-2016  [#3]
Profit Trend QoQ -     -25.32%    YoY -     -38.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 176,534 197,385 198,586 204,149 215,864 266,948 456,263 -14.63%
  YoY % -10.56% -0.60% -2.72% -5.43% -19.14% -41.49% -
  Horiz. % 38.69% 43.26% 43.52% 44.74% 47.31% 58.51% 100.00%
PBT 65,984 63,986 78,444 47,833 65,769 63,764 163,992 -14.07%
  YoY % 3.12% -18.43% 64.00% -27.27% 3.14% -61.12% -
  Horiz. % 40.24% 39.02% 47.83% 29.17% 40.11% 38.88% 100.00%
Tax -9,723 -15,977 -16,648 -14,170 -13,958 -14,212 -25,397 -14.78%
  YoY % 39.14% 4.03% -17.49% -1.52% 1.79% 44.04% -
  Horiz. % 38.28% 62.91% 65.55% 55.79% 54.96% 55.96% 100.00%
NP 56,261 48,009 61,796 33,663 51,811 49,552 138,595 -13.95%
  YoY % 17.19% -22.31% 83.57% -35.03% 4.56% -64.25% -
  Horiz. % 40.59% 34.64% 44.59% 24.29% 37.38% 35.75% 100.00%
NP to SH 56,261 49,674 61,796 31,701 51,814 49,552 138,598 -13.95%
  YoY % 13.26% -19.62% 94.93% -38.82% 4.56% -64.25% -
  Horiz. % 40.59% 35.84% 44.59% 22.87% 37.38% 35.75% 100.00%
Tax Rate 14.74 % 24.97 % 21.22 % 29.62 % 21.22 % 22.29 % 15.49 % -0.82%
  YoY % -40.97% 17.67% -28.36% 39.59% -4.80% 43.90% -
  Horiz. % 95.16% 161.20% 136.99% 191.22% 136.99% 143.90% 100.00%
Total Cost 120,273 149,376 136,790 170,486 164,053 217,396 317,668 -14.94%
  YoY % -19.48% 9.20% -19.76% 3.92% -24.54% -31.57% -
  Horiz. % 37.86% 47.02% 43.06% 53.67% 51.64% 68.43% 100.00%
Net Worth 618,700 585,626 581,624 526,055 525,411 477,801 505,493 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 46,000 41,400 27,600 27,600 29,900 69,000 71,297 -7.04%
  YoY % 11.11% 50.00% 0.00% -7.69% -56.67% -3.22% -
  Horiz. % 64.52% 58.07% 38.71% 38.71% 41.94% 96.78% 100.00%
Div Payout % 81.76 % 83.34 % 44.66 % 87.06 % 57.71 % 139.25 % 51.44 % 8.03%
  YoY % -1.90% 86.61% -48.70% 50.86% -58.56% 170.70% -
  Horiz. % 158.94% 162.01% 86.82% 169.25% 112.19% 270.70% 100.00%
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 618,700 585,626 581,624 526,055 525,411 477,801 505,493 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 31.87 % 24.32 % 31.12 % 16.49 % 24.00 % 18.56 % 30.38 % 0.80%
  YoY % 31.04% -21.85% 88.72% -31.29% 29.31% -38.91% -
  Horiz. % 104.90% 80.05% 102.44% 54.28% 79.00% 61.09% 100.00%
ROE 9.09 % 8.48 % 10.62 % 6.03 % 9.86 % 10.37 % 27.42 % -16.80%
  YoY % 7.19% -20.15% 76.12% -38.84% -4.92% -62.18% -
  Horiz. % 33.15% 30.93% 38.73% 21.99% 35.96% 37.82% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 38.38 42.91 43.17 44.38 46.93 58.03 99.19 -14.63%
  YoY % -10.56% -0.60% -2.73% -5.43% -19.13% -41.50% -
  Horiz. % 38.69% 43.26% 43.52% 44.74% 47.31% 58.50% 100.00%
EPS 12.23 10.80 13.43 6.89 11.26 10.77 30.13 -13.95%
  YoY % 13.24% -19.58% 94.92% -38.81% 4.55% -64.25% -
  Horiz. % 40.59% 35.84% 44.57% 22.87% 37.37% 35.75% 100.00%
DPS 10.00 9.00 6.00 6.00 6.50 15.00 15.50 -7.04%
  YoY % 11.11% 50.00% 0.00% -7.69% -56.67% -3.23% -
  Horiz. % 64.52% 58.06% 38.71% 38.71% 41.94% 96.77% 100.00%
NAPS 1.3450 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 38.38 42.91 43.17 44.38 46.93 58.03 99.19 -14.63%
  YoY % -10.56% -0.60% -2.73% -5.43% -19.13% -41.50% -
  Horiz. % 38.69% 43.26% 43.52% 44.74% 47.31% 58.50% 100.00%
EPS 12.23 10.80 13.43 6.89 11.26 10.77 30.13 -13.95%
  YoY % 13.24% -19.58% 94.92% -38.81% 4.55% -64.25% -
  Horiz. % 40.59% 35.84% 44.57% 22.87% 37.37% 35.75% 100.00%
DPS 10.00 9.00 6.00 6.00 6.50 15.00 15.50 -7.04%
  YoY % 11.11% 50.00% 0.00% -7.69% -56.67% -3.23% -
  Horiz. % 64.52% 58.06% 38.71% 38.71% 41.94% 96.77% 100.00%
NAPS 1.3450 1.2731 1.2644 1.1436 1.1422 1.0387 1.0989 3.42%
  YoY % 5.65% 0.69% 10.56% 0.12% 9.96% -5.48% -
  Horiz. % 122.40% 115.85% 115.06% 104.07% 103.94% 94.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 1.5500 1.4400 1.7300 1.3900 1.4800 2.4100 3.0700 -
P/RPS 4.04 3.36 4.01 3.13 3.15 4.15 3.10 4.51%
  YoY % 20.24% -16.21% 28.12% -0.63% -24.10% 33.87% -
  Horiz. % 130.32% 108.39% 129.35% 100.97% 101.61% 133.87% 100.00%
P/EPS 12.67 13.33 12.88 20.17 13.14 22.37 10.19 3.70%
  YoY % -4.95% 3.49% -36.14% 53.50% -41.26% 119.53% -
  Horiz. % 124.34% 130.81% 126.40% 197.94% 128.95% 219.53% 100.00%
EY 7.89 7.50 7.77 4.96 7.61 4.47 9.81 -3.56%
  YoY % 5.20% -3.47% 56.65% -34.82% 70.25% -54.43% -
  Horiz. % 80.43% 76.45% 79.20% 50.56% 77.57% 45.57% 100.00%
DY 6.45 6.25 3.47 4.32 4.39 6.22 5.05 4.16%
  YoY % 3.20% 80.12% -19.68% -1.59% -29.42% 23.17% -
  Horiz. % 127.72% 123.76% 68.71% 85.54% 86.93% 123.17% 100.00%
P/NAPS 1.15 1.13 1.37 1.22 1.30 2.32 2.79 -13.73%
  YoY % 1.77% -17.52% 12.30% -6.15% -43.97% -16.85% -
  Horiz. % 41.22% 40.50% 49.10% 43.73% 46.59% 83.15% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 16/10/19 17/10/18 11/10/17 12/10/16 15/10/15 15/10/14 16/10/13 -
Price 1.6500 1.3300 1.6400 1.3900 1.5800 2.3500 4.0100 -
P/RPS 4.30 3.10 3.80 3.13 3.37 4.05 4.04 1.04%
  YoY % 38.71% -18.42% 21.41% -7.12% -16.79% 0.25% -
  Horiz. % 106.44% 76.73% 94.06% 77.48% 83.42% 100.25% 100.00%
P/EPS 13.49 12.32 12.21 20.17 14.03 21.82 13.31 0.22%
  YoY % 9.50% 0.90% -39.46% 43.76% -35.70% 63.94% -
  Horiz. % 101.35% 92.56% 91.74% 151.54% 105.41% 163.94% 100.00%
EY 7.41 8.12 8.19 4.96 7.13 4.58 7.51 -0.22%
  YoY % -8.74% -0.85% 65.12% -30.43% 55.68% -39.01% -
  Horiz. % 98.67% 108.12% 109.05% 66.05% 94.94% 60.99% 100.00%
DY 6.06 6.77 3.66 4.32 4.11 6.38 3.87 7.76%
  YoY % -10.49% 84.97% -15.28% 5.11% -35.58% 64.86% -
  Horiz. % 156.59% 174.94% 94.57% 111.63% 106.20% 164.86% 100.00%
P/NAPS 1.23 1.04 1.30 1.22 1.38 2.26 3.65 -16.57%
  YoY % 18.27% -20.00% 6.56% -11.59% -38.94% -38.08% -
  Horiz. % 33.70% 28.49% 35.62% 33.42% 37.81% 61.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers