[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2018 [#3]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

17-Oct-2018

Admission Sponsor

Sponsor

Financial Year

30-Nov-2018

Quarter

31-Aug-2018 [#3]

Profit Trend

QoQ- 76.79%

YoY- -9.81%

Quarter Report

Zhulian Q3Results (FYENov2018).pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Cumulative Result
Revenue	91,776	39,454	183,406	138,376	87,353	43,336	205,686	-41.63%
YoY %	132.62%	-78.49%	32.54%	58.41%	101.57%	-78.93%	-	-
Horiz. %	44.62%	19.18%	89.17%	67.28%	42.47%	21.07%	100.00%	-
PBT	37,687	13,439	64,584	48,905	28,943	11,399	67,204	-32.02%
YoY %	180.43%	-79.19%	32.06%	68.97%	153.91%	-83.04%	-	-
Horiz. %	56.08%	20.00%	96.10%	72.77%	43.07%	16.96%	100.00%	-
Tax	-7,370	-2,648	-12,222	-12,377	-7,857	-2,381	-14,392	-36.01%
YoY %	-178.32%	78.33%	1.25%	-57.53%	-229.99%	83.46%	-	-
Horiz. %	51.21%	18.40%	84.92%	86.00%	54.59%	16.54%	100.00%	-
NP	30,317	10,791	52,362	36,528	21,086	9,018	52,812	-30.95%
YoY %	180.95%	-79.39%	43.35%	73.23%	133.82%	-82.92%	-	-
Horiz. %	57.41%	20.43%	99.15%	69.17%	39.93%	17.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,317	10,791	52,362	37,278	21,086	9,018	52,812	-30.95%
YoY %	180.95%	-79.39%	40.46%	76.79%	133.82%	-82.92%	-	-
Horiz. %	57.41%	20.43%	99.15%	70.59%	39.93%	17.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.56%	19.70%	18.92%	25.31%	27.15%	20.89%	21.42%	-
YoY %	-0.71%	4.12%	-25.25%	-6.78%	29.97%	-2.47%	-	-
Horiz. %	91.32%	91.97%	88.33%	118.16%	126.75%	97.53%	100.00%	-
Total Cost	61,459	28,663	131,044	101,848	66,267	34,318	152,874	-45.55%
YoY %	114.42%	-78.13%	28.67%	53.69%	93.10%	-77.55%	-	-
Horiz. %	40.20%	18.75%	85.72%	66.62%	43.35%	22.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,923	591,145	594,964	585,626	577,714	576,839	580,565	3.00%
YoY %	2.67%	-0.64%	1.59%	1.37%	0.15%	-0.64%	-	-
Horiz. %	104.54%	101.82%	102.48%	100.87%	99.51%	99.36%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Dividend
Div	9,200	9,200	46,000	27,600	18,400	9,200	34,500	-58.60%
YoY %	0.00%	-80.00%	66.67%	50.00%	100.00%	-73.33%	-	-
Horiz. %	26.67%	26.67%	133.33%	80.00%	53.33%	26.67%	100.00%	-
Div Payout %	30.35%	85.26%	87.85%	74.04%	87.26%	102.02%	65.33%	-
YoY %	-64.40%	-2.95%	18.65%	-15.15%	-14.47%	56.16%	-	-
Horiz. %	46.46%	130.51%	134.47%	113.33%	133.57%	156.16%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Equity
Net Worth	606,923	591,145	594,964	585,626	577,714	576,839	580,565	3.00%
YoY %	2.67%	-0.64%	1.59%	1.37%	0.15%	-0.64%	-	-
Horiz. %	104.54%	101.82%	102.48%	100.87%	99.51%	99.36%	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%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Ratio Analysis
NP Margin	33.03%	27.35%	28.55%	26.40%	24.14%	20.81%	25.68%	-
YoY %	20.77%	-4.20%	8.14%	9.36%	16.00%	-18.96%	-	-
Horiz. %	128.62%	106.50%	111.18%	102.80%	94.00%	81.04%	100.00%	-
ROE	5.00%	1.83%	8.80%	6.37%	3.65%	1.56%	9.10%	-
YoY %	173.22%	-79.20%	38.15%	74.52%	133.97%	-82.86%	-	-
Horiz. %	54.95%	20.11%	96.70%	70.00%	40.11%	17.14%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Per Share
RPS	19.95	8.58	39.87	30.08	18.99	9.42	44.71	-41.63%
YoY %	132.52%	-78.48%	32.55%	58.40%	101.59%	-78.93%	-	-
Horiz. %	44.62%	19.19%	89.17%	67.28%	42.47%	21.07%	100.00%	-
EPS	6.59	2.35	11.38	7.94	4.58	1.96	11.48	-30.95%
YoY %	180.43%	-79.35%	43.32%	73.36%	133.67%	-82.93%	-	-
Horiz. %	57.40%	20.47%	99.13%	69.16%	39.90%	17.07%	100.00%	-
DPS	2.00	2.00	10.00	6.00	4.00	2.00	7.50	-58.60%
YoY %	0.00%	-80.00%	66.67%	50.00%	100.00%	-73.33%	-	-
Horiz. %	26.67%	26.67%	133.33%	80.00%	53.33%	26.67%	100.00%	-
NAPS	1.3194	1.2851	1.2934	1.2731	1.2559	1.254	1.2621	3.00%
YoY %	2.67%	-0.64%	1.59%	1.37%	0.15%	-0.64%	-	-
Horiz. %	104.54%	101.82%	102.48%	100.87%	99.51%	99.36%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	19.95	8.58	39.87	30.08	18.99	9.42	44.71	-41.63%
YoY %	132.52%	-78.48%	32.55%	58.40%	101.59%	-78.93%	-	-
Horiz. %	44.62%	19.19%	89.17%	67.28%	42.47%	21.07%	100.00%	-
EPS	6.59	2.35	11.38	7.94	4.58	1.96	11.48	-30.95%
YoY %	180.43%	-79.35%	43.32%	73.36%	133.67%	-82.93%	-	-
Horiz. %	57.40%	20.47%	99.13%	69.16%	39.90%	17.07%	100.00%	-
DPS	2.00	2.00	10.00	6.00	4.00	2.00	7.50	-58.60%
YoY %	0.00%	-80.00%	66.67%	50.00%	100.00%	-73.33%	-	-
Horiz. %	26.67%	26.67%	133.33%	80.00%	53.33%	26.67%	100.00%	-
NAPS	1.3194	1.2851	1.2934	1.2731	1.2559	1.254	1.2621	3.00%
YoY %	2.67%	-0.64%	1.59%	1.37%	0.15%	-0.64%	-	-
Horiz. %	104.54%	101.82%	102.48%	100.87%	99.51%	99.36%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/19	28/02/19	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	-
Price	1.38	1.37	1.30	1.44	1.50	1.65	1.80	-
P/RPS	6.92	15.97	3.26	4.79	7.90	17.51	4.03	43.44%
YoY %	-56.67%	389.88%	-31.94%	-39.37%	-54.88%	334.49%	-	-
Horiz. %	171.71%	396.28%	80.89%	118.86%	196.03%	434.49%	100.00%	-
P/EPS	20.94	58.40	11.42	17.77	32.72	84.17	15.68	21.29%
YoY %	-64.14%	411.38%	-35.73%	-45.69%	-61.13%	436.80%	-	-
Horiz. %	133.55%	372.45%	72.83%	113.33%	208.67%	536.80%	100.00%	-
EY	4.78	1.71	8.76	5.63	3.06	1.19	6.38	-17.52%
YoY %	179.53%	-80.48%	55.60%	83.99%	157.14%	-81.35%	-	-
Horiz. %	74.92%	26.80%	137.30%	88.24%	47.96%	18.65%	100.00%	-
DY	1.45	1.46	7.69	4.17	2.67	1.21	4.17	-50.58%
YoY %	-0.68%	-81.01%	84.41%	56.18%	120.66%	-70.98%	-	-
Horiz. %	34.77%	35.01%	184.41%	100.00%	64.03%	29.02%	100.00%	-
P/NAPS	1.05	1.07	1.01	1.13	1.19	1.32	1.43	-18.62%
YoY %	-1.87%	5.94%	-10.62%	-5.04%	-9.85%	-7.69%	-	-
Horiz. %	73.43%	74.83%	70.63%	79.02%	83.22%	92.31%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	17/07/19	17/04/19	23/01/19	17/10/18	18/07/18	18/04/18	24/01/18	-
Price	1.44	1.39	1.30	1.33	1.45	1.47	2.09	-
P/RPS	7.22	16.21	3.26	4.42	7.64	15.60	4.67	33.74%
YoY %	-55.46%	397.24%	-26.24%	-42.15%	-51.03%	234.05%	-	-
Horiz. %	154.60%	347.11%	69.81%	94.65%	163.60%	334.05%	100.00%	-
P/EPS	21.85	59.25	11.42	16.41	31.63	74.98	18.20	12.97%
YoY %	-63.12%	418.83%	-30.41%	-48.12%	-57.82%	311.98%	-	-
Horiz. %	120.05%	325.55%	62.75%	90.16%	173.79%	411.98%	100.00%	-
EY	4.58	1.69	8.76	6.09	3.16	1.33	5.49	-11.39%
YoY %	171.01%	-80.71%	43.84%	92.72%	137.59%	-75.77%	-	-
Horiz. %	83.42%	30.78%	159.56%	110.93%	57.56%	24.23%	100.00%	-
DY	1.39	1.44	7.69	4.51	2.76	1.36	3.59	-46.90%
YoY %	-3.47%	-81.27%	70.51%	63.41%	102.94%	-62.12%	-	-
Horiz. %	38.72%	40.11%	214.21%	125.63%	76.88%	37.88%	100.00%	-
P/NAPS	1.09	1.08	1.01	1.04	1.15	1.17	1.66	-24.47%
YoY %	0.93%	6.93%	-2.88%	-9.57%	-1.71%	-29.52%	-	-
Horiz. %	65.66%	65.06%	60.84%	62.65%	69.28%	70.48%	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