[ZHULIAN] YoY Annual (Unaudited) Result on 30-Nov-2016 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

25-Jan-2017

Admission Sponsor

Sponsor

Financial Year

30-Nov-2016

Quarter

30-Nov-2016 [#4]

Profit Trend

YoY- -45.09%

Quarter Report

4TH QTR 30 NOV 2016.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Annual (Unaudited) Result
Revenue	170,622	183,406	205,686	191,301	225,910	243,686	417,056	-13.83%
YoY %	-6.97%	-10.83%	7.52%	-15.32%	-7.29%	-41.57%	-	-
Horiz. %	40.91%	43.98%	49.32%	45.87%	54.17%	58.43%	100.00%	-
PBT	63,485	64,584	67,204	56,246	70,715	57,909	145,333	-12.88%
YoY %	-1.70%	-3.90%	19.48%	-20.46%	22.11%	-60.15%	-	-
Horiz. %	43.68%	44.44%	46.24%	38.70%	48.66%	39.85%	100.00%	-
Tax	-13,962	-12,222	-14,392	-14,648	-17,671	-10,795	-24,323	-8.83%
YoY %	-14.24%	15.08%	1.75%	17.11%	-63.70%	55.62%	-	-
Horiz. %	57.40%	50.25%	59.17%	60.22%	72.65%	44.38%	100.00%	-
NP	49,523	52,362	52,812	41,598	53,044	47,114	121,010	-13.82%
YoY %	-5.42%	-0.85%	26.96%	-21.58%	12.59%	-61.07%	-	-
Horiz. %	40.92%	43.27%	43.64%	34.38%	43.83%	38.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,523	52,362	52,812	41,598	75,752	47,117	121,010	-13.82%
YoY %	-5.42%	-0.85%	26.96%	-45.09%	60.77%	-61.06%	-	-
Horiz. %	40.92%	43.27%	43.64%	34.38%	62.60%	38.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	18.92%	21.42%	26.04%	24.99%	18.64%	16.74%	-
YoY %	16.23%	-11.67%	-17.74%	4.20%	34.07%	11.35%	-	-
Horiz. %	131.36%	113.02%	127.96%	155.56%	149.28%	111.35%	100.00%	-
Total Cost	121,099	131,044	152,874	149,703	172,866	196,572	296,046	-13.83%
YoY %	-7.59%	-14.28%	2.12%	-13.40%	-12.06%	-33.60%	-	-
Horiz. %	40.91%	44.26%	51.64%	50.57%	58.39%	66.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	614,605	594,964	580,565	553,932	529,092	483,230	504,159	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Dividend
Div	55,200	46,000	34,500	27,600	27,600	46,000	73,600	-4.67%
YoY %	20.00%	33.33%	25.00%	0.00%	-40.00%	-37.50%	-	-
Horiz. %	75.00%	62.50%	46.88%	37.50%	37.50%	62.50%	100.00%	-
Div Payout %	111.46%	87.85%	65.33%	66.35%	36.43%	97.63%	60.82%	-
YoY %	26.88%	34.47%	-1.54%	82.13%	-62.69%	60.52%	-	-
Horiz. %	183.26%	144.44%	107.42%	109.09%	59.90%	160.52%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Equity
Net Worth	614,605	594,964	580,565	553,932	529,092	483,230	504,159	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	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%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Ratio Analysis
NP Margin	29.02%	28.55%	25.68%	21.74%	23.48%	19.33%	29.02%	-
YoY %	1.65%	11.18%	18.12%	-7.41%	21.47%	-33.39%	-	-
Horiz. %	100.00%	98.38%	88.49%	74.91%	80.91%	66.61%	100.00%	-
ROE	8.06%	8.80%	9.10%	7.51%	14.32%	9.75%	24.00%	-
YoY %	-8.41%	-3.30%	21.17%	-47.56%	46.87%	-59.38%	-	-
Horiz. %	33.58%	36.67%	37.92%	31.29%	59.67%	40.62%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Per Share
RPS	37.09	39.87	44.71	41.59	49.11	52.98	90.66	-13.83%
YoY %	-6.97%	-10.83%	7.50%	-15.31%	-7.30%	-41.56%	-	-
Horiz. %	40.91%	43.98%	49.32%	45.87%	54.17%	58.44%	100.00%	-
EPS	10.77	11.38	11.48	9.04	11.53	10.24	26.31	-13.82%
YoY %	-5.36%	-0.87%	26.99%	-21.60%	12.60%	-61.08%	-	-
Horiz. %	40.94%	43.25%	43.63%	34.36%	43.82%	38.92%	100.00%	-
DPS	12.00	10.00	7.50	6.00	6.00	10.00	16.00	-4.67%
YoY %	20.00%	33.33%	25.00%	0.00%	-40.00%	-37.50%	-	-
Horiz. %	75.00%	62.50%	46.88%	37.50%	37.50%	62.50%	100.00%	-
NAPS	1.3361	1.2934	1.2621	1.2042	1.1502	1.0505	1.096	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	37.09	39.87	44.71	41.59	49.11	52.98	90.66	-13.83%
YoY %	-6.97%	-10.83%	7.50%	-15.31%	-7.30%	-41.56%	-	-
Horiz. %	40.91%	43.98%	49.32%	45.87%	54.17%	58.44%	100.00%	-
EPS	10.77	11.38	11.48	9.04	11.53	10.24	26.31	-13.82%
YoY %	-5.36%	-0.87%	26.99%	-21.60%	12.60%	-61.08%	-	-
Horiz. %	40.94%	43.25%	43.63%	34.36%	43.82%	38.92%	100.00%	-
DPS	12.00	10.00	7.50	6.00	6.00	10.00	16.00	-4.67%
YoY %	20.00%	33.33%	25.00%	0.00%	-40.00%	-37.50%	-	-
Horiz. %	75.00%	62.50%	46.88%	37.50%	37.50%	62.50%	100.00%	-
NAPS	1.3361	1.2934	1.2621	1.2042	1.1502	1.0505	1.096	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	-
Price	1.46	1.30	1.80	1.30	1.51	2.13	4.88	-
P/RPS	3.94	3.26	4.03	3.13	3.07	4.02	5.38	-5.05%
YoY %	20.86%	-19.11%	28.75%	1.95%	-23.63%	-25.28%	-	-
Horiz. %	73.23%	60.59%	74.91%	58.18%	57.06%	74.72%	100.00%	-
P/EPS	13.56	11.42	15.68	14.38	9.17	20.80	18.55	-5.08%
YoY %	18.74%	-27.17%	9.04%	56.82%	-55.91%	12.13%	-	-
Horiz. %	73.10%	61.56%	84.53%	77.52%	49.43%	112.13%	100.00%	-
EY	7.37	8.76	6.38	6.96	10.91	4.81	5.39	5.35%
YoY %	-15.87%	37.30%	-8.33%	-36.21%	126.82%	-10.76%	-	-
Horiz. %	136.73%	162.52%	118.37%	129.13%	202.41%	89.24%	100.00%	-
DY	8.22	7.69	4.17	4.62	3.97	4.69	3.28	16.53%
YoY %	6.89%	84.41%	-9.74%	16.37%	-15.35%	42.99%	-	-
Horiz. %	250.61%	234.45%	127.13%	140.85%	121.04%	142.99%	100.00%	-
P/NAPS	1.09	1.01	1.43	1.08	1.31	2.03	4.45	-20.89%
YoY %	7.92%	-29.37%	32.41%	-17.56%	-35.47%	-54.38%	-	-
Horiz. %	24.49%	22.70%	32.13%	24.27%	29.44%	45.62%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Announcement Date
Date	22/01/20	23/01/19	24/01/18	25/01/17	22/01/16	21/01/15	24/01/14	-
Price	1.53	1.30	2.09	1.24	1.46	2.27	3.43	-
P/RPS	4.12	3.26	4.67	2.98	2.97	4.29	3.78	1.44%
YoY %	26.38%	-30.19%	56.71%	0.34%	-30.77%	13.49%	-	-
Horiz. %	108.99%	86.24%	123.54%	78.84%	78.57%	113.49%	100.00%	-
P/EPS	14.21	11.42	18.20	13.71	8.87	22.16	13.04	1.44%
YoY %	24.43%	-37.25%	32.75%	54.57%	-59.97%	69.94%	-	-
Horiz. %	108.97%	87.58%	139.57%	105.14%	68.02%	169.94%	100.00%	-
EY	7.04	8.76	5.49	7.29	11.28	4.51	7.67	-1.41%
YoY %	-19.63%	59.56%	-24.69%	-35.37%	150.11%	-41.20%	-	-
Horiz. %	91.79%	114.21%	71.58%	95.05%	147.07%	58.80%	100.00%	-
DY	7.84	7.69	3.59	4.84	4.11	4.41	4.66	9.05%
YoY %	1.95%	114.21%	-25.83%	17.76%	-6.80%	-5.36%	-	-
Horiz. %	168.24%	165.02%	77.04%	103.86%	88.20%	94.64%	100.00%	-
P/NAPS	1.15	1.01	1.66	1.03	1.27	2.16	3.13	-15.36%
YoY %	13.86%	-39.16%	61.17%	-18.90%	-41.20%	-30.99%	-	-
Horiz. %	36.74%	32.27%	53.04%	32.91%	40.58%	69.01%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 11:50:00

ADX

10 Mins

SELL

2024-05-06 11:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-06 11:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-06 11:50:00

EMA 5

5 Mins

SELL

2024-05-06 11:50:00

ADX

5 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

307

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

HLIND

HONG LEONG INDUSTRIES BHD

300

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

MYEG

MY E.G. SERVICES BHD

141

YTL

YTL CORPORATION BHD

134

PBBANK

PUBLIC BANK BHD

125

SNS

SNS NETWORK TECHNOLOGY BERHAD

124

SAPNRG

SAPURA ENERGY BERHAD

119

Daily Stocks

HSI-CXG

0.165

-0.005

235,359,800

SNS

0.48

+0.085

148,410,500

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.22

-0.01

131,834,000

ICONIC-WA

0.04

0.00

110,672,500

ICONIC

0.11

+0.005

80,331,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.12

+0.005

49,635,000

DNEX

0.415

+0.015

49,111,900

More active Stocks

SAM

5.67

+0.51

1,832,100

NIKKEI-CF

1.60

+0.30

3,000

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.12

+0.19

2,915,100

F&N

32.18

+0.18

64,500

HUMEIND

3.15

+0.17

2,129,500

VSTECS

2.70

+0.17

1,517,300

YTLPOWR-C30

1.83

+0.16

2,100

PBA

2.11

+0.15

2,519,100

CHGP

2.31

+0.15

1,149,300

More gainer Stocks

NESTLE

128.00

-0.30

3,500

HEIM

23.22

-0.18

28,600

PETDAG

21.70

-0.16

22,200

TAANN

3.94

-0.15

548,600

AJI

20.16

-0.14

369,700

PERTAMA

2.36

-0.13

7,255,500

CHINTEK

7.40

-0.13

106,100

KLK

23.02

-0.12

400,400

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

29,500

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