[ZHULIAN] QoQ TTM Result on 31-May-2018 [#2]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

18-Jul-2018

Admission Sponsor

Sponsor

Financial Year

30-Nov-2018

Quarter

31-May-2018 [#2]

Profit Trend

QoQ- -0.26%

YoY- -11.59%

Quarter Report

2nd QTR 2018.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
TTM Result
Revenue	179,524	183,406	197,385	196,138	200,643	205,686	198,586	-6.52%
YoY %	-2.12%	-7.08%	0.64%	-2.25%	-2.45%	3.58%	-	-
Horiz. %	90.40%	92.36%	99.40%	98.77%	101.04%	103.58%	100.00%	-
PBT	66,624	64,584	63,986	61,250	59,763	67,204	78,444	-10.34%
YoY %	3.16%	0.93%	4.47%	2.49%	-11.07%	-14.33%	-	-
Horiz. %	84.93%	82.33%	81.57%	78.08%	76.19%	85.67%	100.00%	-
Tax	-12,489	-12,222	-15,977	-14,102	-12,491	-14,392	-16,648	-17.48%
YoY %	-2.18%	23.50%	-13.30%	-12.90%	13.21%	13.55%	-	-
Horiz. %	75.02%	73.41%	95.97%	84.71%	75.03%	86.45%	100.00%	-
NP	54,135	52,362	48,009	47,148	47,272	52,812	61,796	-8.46%
YoY %	3.39%	9.07%	1.83%	-0.26%	-10.49%	-14.54%	-	-
Horiz. %	87.60%	84.73%	77.69%	76.30%	76.50%	85.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,800	54,027	49,674	47,148	47,272	52,812	61,796	-6.59%
YoY %	3.28%	8.76%	5.36%	-0.26%	-10.49%	-14.54%	-	-
Horiz. %	90.30%	87.43%	80.38%	76.30%	76.50%	85.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.75%	18.92%	24.97%	23.02%	20.90%	21.42%	21.22%	-
YoY %	-0.90%	-24.23%	8.47%	10.14%	-2.43%	0.94%	-	-
Horiz. %	88.36%	89.16%	117.67%	108.48%	98.49%	100.94%	100.00%	-
Total Cost	125,389	131,044	149,376	148,990	153,371	152,874	136,790	-5.65%
YoY %	-4.32%	-12.27%	0.26%	-2.86%	0.33%	11.76%	-	-
Horiz. %	91.67%	95.80%	109.20%	108.92%	112.12%	111.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	591,145	594,964	585,626	577,714	576,839	580,565	581,624	1.09%
YoY %	-0.64%	1.59%	1.37%	0.15%	-0.64%	-0.18%	-	-
Horiz. %	101.64%	102.29%	100.69%	99.33%	99.18%	99.82%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Dividend
Div	46,000	46,000	41,400	39,100	36,800	34,500	27,600	40.70%
YoY %	0.00%	11.11%	5.88%	6.25%	6.67%	25.00%	-	-
Horiz. %	166.67%	166.67%	150.00%	141.67%	133.33%	125.00%	100.00%	-
Div Payout %	82.44%	85.14%	83.34%	82.93%	77.85%	65.33%	44.66%	-
YoY %	-3.17%	2.16%	0.49%	6.53%	19.16%	46.28%	-	-
Horiz. %	184.59%	190.64%	186.61%	185.69%	174.32%	146.28%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Equity
Net Worth	591,145	594,964	585,626	577,714	576,839	580,565	581,624	1.09%
YoY %	-0.64%	1.59%	1.37%	0.15%	-0.64%	-0.18%	-	-
Horiz. %	101.64%	102.29%	100.69%	99.33%	99.18%	99.82%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,000	460,000	0.00%
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%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Ratio Analysis
NP Margin	30.15%	28.55%	24.32%	24.04%	23.56%	25.68%	31.12%	-
YoY %	5.60%	17.39%	1.16%	2.04%	-8.26%	-17.48%	-	-
Horiz. %	96.88%	91.74%	78.15%	77.25%	75.71%	82.52%	100.00%	-
ROE	9.44%	9.08%	8.48%	8.16%	8.19%	9.10%	10.62%	-
YoY %	3.96%	7.08%	3.92%	-0.37%	-10.00%	-14.31%	-	-
Horiz. %	88.89%	85.50%	79.85%	76.84%	77.12%	85.69%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Per Share
RPS	39.03	39.87	42.91	42.64	43.62	44.71	43.17	-6.51%
YoY %	-2.11%	-7.08%	0.63%	-2.25%	-2.44%	3.57%	-	-
Horiz. %	90.41%	92.36%	99.40%	98.77%	101.04%	103.57%	100.00%	-
EPS	12.13	11.75	10.80	10.25	10.28	11.48	13.43	-6.57%
YoY %	3.23%	8.80%	5.37%	-0.29%	-10.45%	-14.52%	-	-
Horiz. %	90.32%	87.49%	80.42%	76.32%	76.55%	85.48%	100.00%	-
DPS	10.00	10.00	9.00	8.50	8.00	7.50	6.00	40.70%
YoY %	0.00%	11.11%	5.88%	6.25%	6.67%	25.00%	-	-
Horiz. %	166.67%	166.67%	150.00%	141.67%	133.33%	125.00%	100.00%	-
NAPS	1.2851	1.2934	1.2731	1.2559	1.254	1.2621	1.2644	1.09%
YoY %	-0.64%	1.59%	1.37%	0.15%	-0.64%	-0.18%	-	-
Horiz. %	101.64%	102.29%	100.69%	99.33%	99.18%	99.82%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	39.03	39.87	42.91	42.64	43.62	44.71	43.17	-6.51%
YoY %	-2.11%	-7.08%	0.63%	-2.25%	-2.44%	3.57%	-	-
Horiz. %	90.41%	92.36%	99.40%	98.77%	101.04%	103.57%	100.00%	-
EPS	12.13	11.75	10.80	10.25	10.28	11.48	13.43	-6.57%
YoY %	3.23%	8.80%	5.37%	-0.29%	-10.45%	-14.52%	-	-
Horiz. %	90.32%	87.49%	80.42%	76.32%	76.55%	85.48%	100.00%	-
DPS	10.00	10.00	9.00	8.50	8.00	7.50	6.00	40.70%
YoY %	0.00%	11.11%	5.88%	6.25%	6.67%	25.00%	-	-
Horiz. %	166.67%	166.67%	150.00%	141.67%	133.33%	125.00%	100.00%	-
NAPS	1.2851	1.2934	1.2731	1.2559	1.254	1.2621	1.2644	1.09%
YoY %	-0.64%	1.59%	1.37%	0.15%	-0.64%	-0.18%	-	-
Horiz. %	101.64%	102.29%	100.69%	99.33%	99.18%	99.82%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/19	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	-
Price	1.37	1.30	1.44	1.50	1.65	1.80	1.73	-
P/RPS	3.51	3.26	3.36	3.52	3.78	4.03	4.01	-8.51%
YoY %	7.67%	-2.98%	-4.55%	-6.88%	-6.20%	0.50%	-	-
Horiz. %	87.53%	81.30%	83.79%	87.78%	94.26%	100.50%	100.00%	-
P/EPS	11.29	11.07	13.33	14.63	16.06	15.68	12.88	-8.43%
YoY %	1.99%	-16.95%	-8.89%	-8.90%	2.42%	21.74%	-	-
Horiz. %	87.66%	85.95%	103.49%	113.59%	124.69%	121.74%	100.00%	-
EY	8.85	9.03	7.50	6.83	6.23	6.38	7.77	9.09%
YoY %	-1.99%	20.40%	9.81%	9.63%	-2.35%	-17.89%	-	-
Horiz. %	113.90%	116.22%	96.53%	87.90%	80.18%	82.11%	100.00%	-
DY	7.30	7.69	6.25	5.67	4.85	4.17	3.47	64.40%
YoY %	-5.07%	23.04%	10.23%	16.91%	16.31%	20.17%	-	-
Horiz. %	210.37%	221.61%	180.12%	163.40%	139.77%	120.17%	100.00%	-
P/NAPS	1.07	1.01	1.13	1.19	1.32	1.43	1.37	-15.22%
YoY %	5.94%	-10.62%	-5.04%	-9.85%	-7.69%	4.38%	-	-
Horiz. %	78.10%	73.72%	82.48%	86.86%	96.35%	104.38%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Price Multiplier on Announcement Date
Date	17/04/19	23/01/19	17/10/18	18/07/18	18/04/18	24/01/18	11/10/17	-
Price	1.39	1.30	1.33	1.45	1.47	2.09	1.64	-
P/RPS	3.56	3.26	3.10	3.40	3.37	4.67	3.80	-4.26%
YoY %	9.20%	5.16%	-8.82%	0.89%	-27.84%	22.89%	-	-
Horiz. %	93.68%	85.79%	81.58%	89.47%	88.68%	122.89%	100.00%	-
P/EPS	11.46	11.07	12.32	14.15	14.30	18.20	12.21	-4.14%
YoY %	3.52%	-10.15%	-12.93%	-1.05%	-21.43%	49.06%	-	-
Horiz. %	93.86%	90.66%	100.90%	115.89%	117.12%	149.06%	100.00%	-
EY	8.73	9.03	8.12	7.07	6.99	5.49	8.19	4.36%
YoY %	-3.32%	11.21%	14.85%	1.14%	27.32%	-32.97%	-	-
Horiz. %	106.59%	110.26%	99.15%	86.32%	85.35%	67.03%	100.00%	-
DY	7.19	7.69	6.77	5.86	5.44	3.59	3.66	57.04%
YoY %	-6.50%	13.59%	15.53%	7.72%	51.53%	-1.91%	-	-
Horiz. %	196.45%	210.11%	184.97%	160.11%	148.63%	98.09%	100.00%	-
P/NAPS	1.08	1.01	1.04	1.15	1.17	1.66	1.30	-11.65%
YoY %	6.93%	-2.88%	-9.57%	-1.71%	-29.52%	27.69%	-	-
Horiz. %	83.08%	77.69%	80.00%	88.46%	90.00%	127.69%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

EMA 5

10 Mins

SELL

2024-05-17 16:50:00

EMA 5

5 Mins

SELL

2024-05-17 16:00:00

EMA 5

Hourly

SELL

2024-05-17 12:25:00

EMA 5

5 Mins

BUY

2024-05-17 12:20:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

529

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

MBSB

MALAYSIA BUILDING SOCIETY BHD

443

HLIND

HONG LEONG INDUSTRIES BHD

386

PTRANS

PERAK TRANSIT BERHAD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

336

TOPGLOV

TOP GLOVE CORPORATION BHD

325

MAYBANK

MALAYAN BANKING BHD

297

MYEG

MY E.G. SERVICES BHD

289

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More