[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2017 [#2]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

12-Jul-2017

Admission Sponsor

Sponsor

Financial Year

30-Nov-2017

Quarter

31-May-2017 [#2]

Profit Trend

QoQ- 83.75%

YoY- 78.11%

Quarter Report

2ND QTR 31 MAY 2017.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Cumulative Result
Revenue	43,336	205,686	146,677	96,901	48,379	191,301	139,392	-54.20%
YoY %	-78.93%	40.23%	51.37%	100.30%	-74.71%	37.24%	-	-
Horiz. %	31.09%	147.56%	105.23%	69.52%	34.71%	137.24%	100.00%	-
PBT	11,399	67,204	52,123	34,897	18,840	56,246	29,925	-47.54%
YoY %	-83.04%	28.93%	49.36%	85.23%	-66.50%	87.96%	-	-
Horiz. %	38.09%	224.57%	174.18%	116.61%	62.96%	187.96%	100.00%	-
Tax	-2,381	-14,392	-10,792	-8,147	-4,282	-14,648	-8,792	-58.24%
YoY %	83.46%	-33.36%	-32.47%	-90.26%	70.77%	-66.61%	-	-
Horiz. %	27.08%	163.69%	122.75%	92.66%	48.70%	166.61%	100.00%	-
NP	9,018	52,812	41,331	26,750	14,558	41,598	21,133	-43.40%
YoY %	-82.92%	27.78%	54.51%	83.75%	-65.00%	96.84%	-	-
Horiz. %	42.67%	249.90%	195.58%	126.58%	68.89%	196.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,018	52,812	41,331	26,750	14,558	41,598	21,133	-43.40%
YoY %	-82.92%	27.78%	54.51%	83.75%	-65.00%	96.84%	-	-
Horiz. %	42.67%	249.90%	195.58%	126.58%	68.89%	196.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.89%	21.42%	20.70%	23.35%	22.73%	26.04%	29.38%	-
YoY %	-2.47%	3.48%	-11.35%	2.73%	-12.71%	-11.37%	-	-
Horiz. %	71.10%	72.91%	70.46%	79.48%	77.37%	88.63%	100.00%	-
Total Cost	34,318	152,874	105,346	70,151	33,821	149,703	118,259	-56.26%
YoY %	-77.55%	45.12%	50.17%	107.42%	-77.41%	26.59%	-	-
Horiz. %	29.02%	129.27%	89.08%	59.32%	28.60%	126.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	576,839	580,565	581,624	573,895	564,327	553,932	526,055	6.35%
YoY %	-0.64%	-0.18%	1.35%	1.70%	1.88%	5.30%	-	-
Horiz. %	109.65%	110.36%	110.56%	109.09%	107.28%	105.30%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Dividend
Div	9,200	34,500	20,700	13,800	6,900	27,600	20,700	-41.84%
YoY %	-73.33%	66.67%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	44.44%	166.67%	100.00%	66.67%	33.33%	133.33%	100.00%	-
Div Payout %	102.02%	65.33%	50.08%	51.59%	47.40%	66.35%	97.95%	-
YoY %	56.16%	30.45%	-2.93%	8.84%	-28.56%	-32.26%	-	-
Horiz. %	104.16%	66.70%	51.13%	52.67%	48.39%	67.74%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Equity
Net Worth	576,839	580,565	581,624	573,895	564,327	553,932	526,055	6.35%
YoY %	-0.64%	-0.18%	1.35%	1.70%	1.88%	5.30%	-	-
Horiz. %	109.65%	110.36%	110.56%	109.09%	107.28%	105.30%	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%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Ratio Analysis
NP Margin	20.81%	25.68%	28.18%	27.61%	30.09%	21.74%	15.16%	-
YoY %	-18.96%	-8.87%	2.06%	-8.24%	38.41%	43.40%	-	-
Horiz. %	137.27%	169.39%	185.88%	182.12%	198.48%	143.40%	100.00%	-
ROE	1.56%	9.10%	7.11%	4.66%	2.58%	7.51%	4.02%	-
YoY %	-82.86%	27.99%	52.58%	80.62%	-65.65%	86.82%	-	-
Horiz. %	38.81%	226.37%	176.87%	115.92%	64.18%	186.82%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Per Share
RPS	9.42	44.71	31.89	21.07	10.52	41.59	30.30	-54.20%
YoY %	-78.93%	40.20%	51.35%	100.29%	-74.71%	37.26%	-	-
Horiz. %	31.09%	147.56%	105.25%	69.54%	34.72%	137.26%	100.00%	-
EPS	1.96	11.48	8.99	5.82	3.16	9.04	4.59	-43.38%
YoY %	-82.93%	27.70%	54.47%	84.18%	-65.04%	96.95%	-	-
Horiz. %	42.70%	250.11%	195.86%	126.80%	68.85%	196.95%	100.00%	-
DPS	2.00	7.50	4.50	3.00	1.50	6.00	4.50	-41.84%
YoY %	-73.33%	66.67%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	44.44%	166.67%	100.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	1.254	1.2621	1.2644	1.2476	1.2268	1.2042	1.1436	6.35%
YoY %	-0.64%	-0.18%	1.35%	1.70%	1.88%	5.30%	-	-
Horiz. %	109.65%	110.36%	110.56%	109.09%	107.28%	105.30%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	9.42	44.71	31.89	21.07	10.52	41.59	30.30	-54.20%
YoY %	-78.93%	40.20%	51.35%	100.29%	-74.71%	37.26%	-	-
Horiz. %	31.09%	147.56%	105.25%	69.54%	34.72%	137.26%	100.00%	-
EPS	1.96	11.48	8.99	5.82	3.16	9.04	4.59	-43.38%
YoY %	-82.93%	27.70%	54.47%	84.18%	-65.04%	96.95%	-	-
Horiz. %	42.70%	250.11%	195.86%	126.80%	68.85%	196.95%	100.00%	-
DPS	2.00	7.50	4.50	3.00	1.50	6.00	4.50	-41.84%
YoY %	-73.33%	66.67%	50.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	44.44%	166.67%	100.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	1.254	1.2621	1.2644	1.2476	1.2268	1.2042	1.1436	6.35%
YoY %	-0.64%	-0.18%	1.35%	1.70%	1.88%	5.30%	-	-
Horiz. %	109.65%	110.36%	110.56%	109.09%	107.28%	105.30%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	-
Price	1.65	1.80	1.73	1.60	1.56	1.30	1.39	-
P/RPS	17.51	4.03	5.43	7.60	14.83	3.13	4.59	144.74%
YoY %	334.49%	-25.78%	-28.55%	-48.75%	373.80%	-31.81%	-	-
Horiz. %	381.48%	87.80%	118.30%	165.58%	323.09%	68.19%	100.00%	-
P/EPS	84.17	15.68	19.25	27.51	49.29	14.38	30.26	98.15%
YoY %	436.80%	-18.55%	-30.03%	-44.19%	242.77%	-52.48%	-	-
Horiz. %	278.16%	51.82%	63.62%	90.91%	162.89%	47.52%	100.00%	-
EY	1.19	6.38	5.19	3.63	2.03	6.96	3.31	-49.53%
YoY %	-81.35%	22.93%	42.98%	78.82%	-70.83%	110.27%	-	-
Horiz. %	35.95%	192.75%	156.80%	109.67%	61.33%	210.27%	100.00%	-
DY	1.21	4.17	2.60	1.87	0.96	4.62	3.24	-48.23%
YoY %	-70.98%	60.38%	39.04%	94.79%	-79.22%	42.59%	-	-
Horiz. %	37.35%	128.70%	80.25%	57.72%	29.63%	142.59%	100.00%	-
P/NAPS	1.32	1.43	1.37	1.28	1.27	1.08	1.22	5.40%
YoY %	-7.69%	4.38%	7.03%	0.79%	17.59%	-11.48%	-	-
Horiz. %	108.20%	117.21%	112.30%	104.92%	104.10%	88.52%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	18/04/18	24/01/18	11/10/17	12/07/17	12/04/17	25/01/17	12/10/16	-
Price	1.47	2.09	1.64	1.69	1.90	1.24	1.39	-
P/RPS	15.60	4.67	5.14	8.02	18.07	2.98	4.59	126.55%
YoY %	234.05%	-9.14%	-35.91%	-55.62%	506.38%	-35.08%	-	-
Horiz. %	339.87%	101.74%	111.98%	174.73%	393.68%	64.92%	100.00%	-
P/EPS	74.98	18.20	18.25	29.06	60.04	13.71	30.26	83.41%
YoY %	311.98%	-0.27%	-37.20%	-51.60%	337.93%	-54.69%	-	-
Horiz. %	247.79%	60.15%	60.31%	96.03%	198.41%	45.31%	100.00%	-
EY	1.33	5.49	5.48	3.44	1.67	7.29	3.31	-45.63%
YoY %	-75.77%	0.18%	59.30%	105.99%	-77.09%	120.24%	-	-
Horiz. %	40.18%	165.86%	165.56%	103.93%	50.45%	220.24%	100.00%	-
DY	1.36	3.59	2.74	1.78	0.79	4.84	3.24	-44.02%
YoY %	-62.12%	31.02%	53.93%	125.32%	-83.68%	49.38%	-	-
Horiz. %	41.98%	110.80%	84.57%	54.94%	24.38%	149.38%	100.00%	-
P/NAPS	1.17	1.66	1.30	1.35	1.55	1.03	1.22	-2.75%
YoY %	-29.52%	27.69%	-3.70%	-12.90%	50.49%	-15.57%	-	-
Horiz. %	95.90%	136.07%	106.56%	110.66%	127.05%	84.43%	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