[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2018 [#1]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

18-Apr-2018

Admission Sponsor

Sponsor

Financial Year

30-Nov-2018

Quarter

28-Feb-2018 [#1]

Profit Trend

QoQ- -82.92%

YoY- -38.05%

Quarter Report

1ST QTR 2018.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Cumulative Result
Revenue	183,406	138,376	87,353	43,336	205,686	146,677	96,901	52.95%
YoY %	32.54%	58.41%	101.57%	-78.93%	40.23%	51.37%	-	-
Horiz. %	189.27%	142.80%	90.15%	44.72%	212.26%	151.37%	100.00%	-
PBT	64,584	48,905	28,943	11,399	67,204	52,123	34,897	50.68%
YoY %	32.06%	68.97%	153.91%	-83.04%	28.93%	49.36%	-	-
Horiz. %	185.07%	140.14%	82.94%	32.66%	192.58%	149.36%	100.00%	-
Tax	-12,222	-12,377	-7,857	-2,381	-14,392	-10,792	-8,147	31.01%
YoY %	1.25%	-57.53%	-229.99%	83.46%	-33.36%	-32.47%	-	-
Horiz. %	150.02%	151.92%	96.44%	29.23%	176.65%	132.47%	100.00%	-
NP	52,362	36,528	21,086	9,018	52,812	41,331	26,750	56.41%
YoY %	43.35%	73.23%	133.82%	-82.92%	27.78%	54.51%	-	-
Horiz. %	195.75%	136.55%	78.83%	33.71%	197.43%	154.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,362	37,278	21,086	9,018	52,812	41,331	26,750	56.41%
YoY %	40.46%	76.79%	133.82%	-82.92%	27.78%	54.51%	-	-
Horiz. %	195.75%	139.36%	78.83%	33.71%	197.43%	154.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.92%	25.31%	27.15%	20.89%	21.42%	20.70%	23.35%	-
YoY %	-25.25%	-6.78%	29.97%	-2.47%	3.48%	-11.35%	-	-
Horiz. %	81.03%	108.39%	116.27%	89.46%	91.73%	88.65%	100.00%	-
Total Cost	131,044	101,848	66,267	34,318	152,874	105,346	70,151	51.62%
YoY %	28.67%	53.69%	93.10%	-77.55%	45.12%	50.17%	-	-
Horiz. %	186.80%	145.18%	94.46%	48.92%	217.92%	150.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	594,964	585,626	577,714	576,839	580,565	581,624	573,895	2.43%
YoY %	1.59%	1.37%	0.15%	-0.64%	-0.18%	1.35%	-	-
Horiz. %	103.67%	102.04%	100.67%	100.51%	101.16%	101.35%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Dividend
Div	46,000	27,600	18,400	9,200	34,500	20,700	13,800	122.98%
YoY %	66.67%	50.00%	100.00%	-73.33%	66.67%	50.00%	-	-
Horiz. %	333.33%	200.00%	133.33%	66.67%	250.00%	150.00%	100.00%	-
Div Payout %	87.85%	74.04%	87.26%	102.02%	65.33%	50.08%	51.59%	-
YoY %	18.65%	-15.15%	-14.47%	56.16%	30.45%	-2.93%	-	-
Horiz. %	170.28%	143.52%	169.14%	197.75%	126.63%	97.07%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Equity
Net Worth	594,964	585,626	577,714	576,839	580,565	581,624	573,895	2.43%
YoY %	1.59%	1.37%	0.15%	-0.64%	-0.18%	1.35%	-	-
Horiz. %	103.67%	102.04%	100.67%	100.51%	101.16%	101.35%	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%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Ratio Analysis
NP Margin	28.55%	26.40%	24.14%	20.81%	25.68%	28.18%	27.61%	-
YoY %	8.14%	9.36%	16.00%	-18.96%	-8.87%	2.06%	-	-
Horiz. %	103.40%	95.62%	87.43%	75.37%	93.01%	102.06%	100.00%	-
ROE	8.80%	6.37%	3.65%	1.56%	9.10%	7.11%	4.66%	-
YoY %	38.15%	74.52%	133.97%	-82.86%	27.99%	52.58%	-	-
Horiz. %	188.84%	136.70%	78.33%	33.48%	195.28%	152.58%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Per Share
RPS	39.87	30.08	18.99	9.42	44.71	31.89	21.07	52.92%
YoY %	32.55%	58.40%	101.59%	-78.93%	40.20%	51.35%	-	-
Horiz. %	189.23%	142.76%	90.13%	44.71%	212.20%	151.35%	100.00%	-
EPS	11.38	7.94	4.58	1.96	11.48	8.99	5.82	56.30%
YoY %	43.32%	73.36%	133.67%	-82.93%	27.70%	54.47%	-	-
Horiz. %	195.53%	136.43%	78.69%	33.68%	197.25%	154.47%	100.00%	-
DPS	10.00	6.00	4.00	2.00	7.50	4.50	3.00	122.98%
YoY %	66.67%	50.00%	100.00%	-73.33%	66.67%	50.00%	-	-
Horiz. %	333.33%	200.00%	133.33%	66.67%	250.00%	150.00%	100.00%	-
NAPS	1.2934	1.2731	1.2559	1.254	1.2621	1.2644	1.2476	2.43%
YoY %	1.59%	1.37%	0.15%	-0.64%	-0.18%	1.35%	-	-
Horiz. %	103.67%	102.04%	100.67%	100.51%	101.16%	101.35%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	39.87	30.08	18.99	9.42	44.71	31.89	21.07	52.92%
YoY %	32.55%	58.40%	101.59%	-78.93%	40.20%	51.35%	-	-
Horiz. %	189.23%	142.76%	90.13%	44.71%	212.20%	151.35%	100.00%	-
EPS	11.38	7.94	4.58	1.96	11.48	8.99	5.82	56.30%
YoY %	43.32%	73.36%	133.67%	-82.93%	27.70%	54.47%	-	-
Horiz. %	195.53%	136.43%	78.69%	33.68%	197.25%	154.47%	100.00%	-
DPS	10.00	6.00	4.00	2.00	7.50	4.50	3.00	122.98%
YoY %	66.67%	50.00%	100.00%	-73.33%	66.67%	50.00%	-	-
Horiz. %	333.33%	200.00%	133.33%	66.67%	250.00%	150.00%	100.00%	-
NAPS	1.2934	1.2731	1.2559	1.254	1.2621	1.2644	1.2476	2.43%
YoY %	1.59%	1.37%	0.15%	-0.64%	-0.18%	1.35%	-	-
Horiz. %	103.67%	102.04%	100.67%	100.51%	101.16%	101.35%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	-
Price	1.30	1.44	1.50	1.65	1.80	1.73	1.60	-
P/RPS	3.26	4.79	7.90	17.51	4.03	5.43	7.60	-43.09%
YoY %	-31.94%	-39.37%	-54.88%	334.49%	-25.78%	-28.55%	-	-
Horiz. %	42.89%	63.03%	103.95%	230.39%	53.03%	71.45%	100.00%	-
P/EPS	11.42	17.77	32.72	84.17	15.68	19.25	27.51	-44.32%
YoY %	-35.73%	-45.69%	-61.13%	436.80%	-18.55%	-30.03%	-	-
Horiz. %	41.51%	64.59%	118.94%	305.96%	57.00%	69.97%	100.00%	-
EY	8.76	5.63	3.06	1.19	6.38	5.19	3.63	79.81%
YoY %	55.60%	83.99%	157.14%	-81.35%	22.93%	42.98%	-	-
Horiz. %	241.32%	155.10%	84.30%	32.78%	175.76%	142.98%	100.00%	-
DY	7.69	4.17	2.67	1.21	4.17	2.60	1.87	156.45%
YoY %	84.41%	56.18%	120.66%	-70.98%	60.38%	39.04%	-	-
Horiz. %	411.23%	222.99%	142.78%	64.71%	222.99%	139.04%	100.00%	-
P/NAPS	1.01	1.13	1.19	1.32	1.43	1.37	1.28	-14.59%
YoY %	-10.62%	-5.04%	-9.85%	-7.69%	4.38%	7.03%	-	-
Horiz. %	78.91%	88.28%	92.97%	103.12%	111.72%	107.03%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Price Multiplier on Announcement Date
Date	23/01/19	17/10/18	18/07/18	18/04/18	24/01/18	11/10/17	12/07/17	-
Price	1.30	1.33	1.45	1.47	2.09	1.64	1.69	-
P/RPS	3.26	4.42	7.64	15.60	4.67	5.14	8.02	-45.09%
YoY %	-26.24%	-42.15%	-51.03%	234.05%	-9.14%	-35.91%	-	-
Horiz. %	40.65%	55.11%	95.26%	194.51%	58.23%	64.09%	100.00%	-
P/EPS	11.42	16.41	31.63	74.98	18.20	18.25	29.06	-46.31%
YoY %	-30.41%	-48.12%	-57.82%	311.98%	-0.27%	-37.20%	-	-
Horiz. %	39.30%	56.47%	108.84%	258.02%	62.63%	62.80%	100.00%	-
EY	8.76	6.09	3.16	1.33	5.49	5.48	3.44	86.37%
YoY %	43.84%	92.72%	137.59%	-75.77%	0.18%	59.30%	-	-
Horiz. %	254.65%	177.03%	91.86%	38.66%	159.59%	159.30%	100.00%	-
DY	7.69	4.51	2.76	1.36	3.59	2.74	1.78	165.02%
YoY %	70.51%	63.41%	102.94%	-62.12%	31.02%	53.93%	-	-
Horiz. %	432.02%	253.37%	155.06%	76.40%	201.69%	153.93%	100.00%	-
P/NAPS	1.01	1.04	1.15	1.17	1.66	1.30	1.35	-17.57%
YoY %	-2.88%	-9.57%	-1.71%	-29.52%	27.69%	-3.70%	-	-
Horiz. %	74.81%	77.04%	85.19%	86.67%	122.96%	96.30%	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