[ZHULIAN] QoQ Annualized Quarter 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- 16.91%

YoY- -21.17%

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
Annualized Quarter Result
Revenue	157,816	183,406	184,501	174,706	173,344	205,686	195,569	-13.35%
YoY %	-13.95%	-0.59%	5.61%	0.79%	-15.72%	5.17%	-	-
Horiz. %	80.70%	93.78%	94.34%	89.33%	88.64%	105.17%	100.00%	-
PBT	53,756	64,584	65,206	57,886	45,596	67,204	69,497	-15.77%
YoY %	-16.77%	-0.95%	12.65%	26.95%	-32.15%	-3.30%	-	-
Horiz. %	77.35%	92.93%	93.83%	83.29%	65.61%	96.70%	100.00%	-
Tax	-10,592	-12,222	-16,502	-15,714	-9,524	-14,392	-14,389	-18.51%
YoY %	13.34%	25.94%	-5.01%	-64.99%	33.82%	-0.02%	-	-
Horiz. %	73.61%	84.94%	114.68%	109.21%	66.19%	100.02%	100.00%	-
NP	43,164	52,362	48,704	42,172	36,072	52,812	55,108	-15.06%
YoY %	-17.57%	7.51%	15.49%	16.91%	-31.70%	-4.17%	-	-
Horiz. %	78.33%	95.02%	88.38%	76.53%	65.46%	95.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,164	52,362	49,704	42,172	36,072	52,812	55,108	-15.06%
YoY %	-17.57%	5.35%	17.86%	16.91%	-31.70%	-4.17%	-	-
Horiz. %	78.33%	95.02%	90.19%	76.53%	65.46%	95.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.70%	18.92%	25.31%	27.15%	20.89%	21.42%	20.70%	-
YoY %	4.12%	-25.25%	-6.78%	29.97%	-2.47%	3.48%	-	-
Horiz. %	95.17%	91.40%	122.27%	131.16%	100.92%	103.48%	100.00%	-
Total Cost	114,652	131,044	135,797	132,534	137,272	152,874	140,461	-12.69%
YoY %	-12.51%	-3.50%	2.46%	-3.45%	-10.21%	8.84%	-	-
Horiz. %	81.63%	93.30%	96.68%	94.36%	97.73%	108.84%	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	36,800	46,000	36,800	36,800	36,800	34,500	27,600	21.20%
YoY %	-20.00%	25.00%	0.00%	0.00%	6.67%	25.00%	-	-
Horiz. %	133.33%	166.67%	133.33%	133.33%	133.33%	125.00%	100.00%	-
Div Payout %	85.26%	87.85%	74.04%	87.26%	102.02%	65.33%	50.08%	-
YoY %	-2.95%	18.65%	-15.15%	-14.47%	56.16%	30.45%	-	-
Horiz. %	170.25%	175.42%	147.84%	174.24%	203.71%	130.45%	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	27.35%	28.55%	26.40%	24.14%	20.81%	25.68%	28.18%	-
YoY %	-4.20%	8.14%	9.36%	16.00%	-18.96%	-8.87%	-	-
Horiz. %	97.05%	101.31%	93.68%	85.66%	73.85%	91.13%	100.00%	-
ROE	7.30%	8.80%	8.49%	7.30%	6.25%	9.10%	9.47%	-
YoY %	-17.05%	3.65%	16.30%	16.80%	-31.32%	-3.91%	-	-
Horiz. %	77.09%	92.93%	89.65%	77.09%	66.00%	96.09%	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	34.31	39.87	40.11	37.98	37.68	44.71	42.52	-13.36%
YoY %	-13.95%	-0.60%	5.61%	0.80%	-15.72%	5.15%	-	-
Horiz. %	80.69%	93.77%	94.33%	89.32%	88.62%	105.15%	100.00%	-
EPS	9.40	11.38	10.59	9.16	7.84	11.48	11.99	-15.01%
YoY %	-17.40%	7.46%	15.61%	16.84%	-31.71%	-4.25%	-	-
Horiz. %	78.40%	94.91%	88.32%	76.40%	65.39%	95.75%	100.00%	-
DPS	8.00	10.00	8.00	8.00	8.00	7.50	6.00	21.20%
YoY %	-20.00%	25.00%	0.00%	0.00%	6.67%	25.00%	-	-
Horiz. %	133.33%	166.67%	133.33%	133.33%	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	34.31	39.87	40.11	37.98	37.68	44.71	42.52	-13.36%
YoY %	-13.95%	-0.60%	5.61%	0.80%	-15.72%	5.15%	-	-
Horiz. %	80.69%	93.77%	94.33%	89.32%	88.62%	105.15%	100.00%	-
EPS	9.40	11.38	10.59	9.16	7.84	11.48	11.99	-15.01%
YoY %	-17.40%	7.46%	15.61%	16.84%	-31.71%	-4.25%	-	-
Horiz. %	78.40%	94.91%	88.32%	76.40%	65.39%	95.75%	100.00%	-
DPS	8.00	10.00	8.00	8.00	8.00	7.50	6.00	21.20%
YoY %	-20.00%	25.00%	0.00%	0.00%	6.67%	25.00%	-	-
Horiz. %	133.33%	166.67%	133.33%	133.33%	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	3.99	3.26	3.59	3.95	4.38	4.03	4.07	-1.31%
YoY %	22.39%	-9.19%	-9.11%	-9.82%	8.68%	-0.98%	-	-
Horiz. %	98.03%	80.10%	88.21%	97.05%	107.62%	99.02%	100.00%	-
P/EPS	14.60	11.42	13.33	16.36	21.04	15.68	14.44	0.73%
YoY %	27.85%	-14.33%	-18.52%	-22.24%	34.18%	8.59%	-	-
Horiz. %	101.11%	79.09%	92.31%	113.30%	145.71%	108.59%	100.00%	-
EY	6.85	8.76	7.50	6.11	4.75	6.38	6.92	-0.67%
YoY %	-21.80%	16.80%	22.75%	28.63%	-25.55%	-7.80%	-	-
Horiz. %	98.99%	126.59%	108.38%	88.29%	68.64%	92.20%	100.00%	-
DY	5.84	7.69	5.56	5.33	4.85	4.17	3.47	41.62%
YoY %	-24.06%	38.31%	4.32%	9.90%	16.31%	20.17%	-	-
Horiz. %	168.30%	221.61%	160.23%	153.60%	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	4.05	3.26	3.32	3.82	3.90	4.67	3.86	3.26%
YoY %	24.23%	-1.81%	-13.09%	-2.05%	-16.49%	20.98%	-	-
Horiz. %	104.92%	84.46%	86.01%	98.96%	101.04%	120.98%	100.00%	-
P/EPS	14.81	11.42	12.31	15.82	18.75	18.20	13.69	5.39%
YoY %	29.68%	-7.23%	-22.19%	-15.63%	3.02%	32.94%	-	-
Horiz. %	108.18%	83.42%	89.92%	115.56%	136.96%	132.94%	100.00%	-
EY	6.75	8.76	8.12	6.32	5.33	5.49	7.30	-5.10%
YoY %	-22.95%	7.88%	28.48%	18.57%	-2.91%	-24.79%	-	-
Horiz. %	92.47%	120.00%	111.23%	86.58%	73.01%	75.21%	100.00%	-
DY	5.76	7.69	6.02	5.52	5.44	3.59	3.66	35.41%
YoY %	-25.10%	27.74%	9.06%	1.47%	51.53%	-1.91%	-	-
Horiz. %	157.38%	210.11%	164.48%	150.82%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos