[ZHULIAN] QoQ 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- -21.45%

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
Quarter Result
Revenue	45,030	51,023	44,017	43,336	59,009	49,776	48,522	-4.85%
YoY %	-11.75%	15.92%	1.57%	-26.56%	18.55%	2.58%	-	-
Horiz. %	92.80%	105.15%	90.72%	89.31%	121.61%	102.58%	100.00%	-
PBT	15,679	19,962	17,544	11,399	15,081	17,226	16,057	-1.57%
YoY %	-21.46%	13.78%	53.91%	-24.41%	-12.45%	7.28%	-	-
Horiz. %	97.65%	124.32%	109.26%	70.99%	93.92%	107.28%	100.00%	-
Tax	155	-4,520	-5,476	-2,381	-3,600	-2,645	-3,865	-
YoY %	103.43%	17.46%	-129.99%	33.86%	-36.11%	31.57%	-	-
Horiz. %	-4.01%	116.95%	141.68%	61.60%	93.14%	68.43%	100.00%	-
NP	15,834	15,442	12,068	9,018	11,481	14,581	12,192	19.01%
YoY %	2.54%	27.96%	33.82%	-21.45%	-21.26%	19.59%	-	-
Horiz. %	129.87%	126.66%	98.98%	73.97%	94.17%	119.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,834	17,107	12,068	9,018	11,481	14,581	12,192	19.01%
YoY %	-7.44%	41.76%	33.82%	-21.45%	-21.26%	19.59%	-	-
Horiz. %	129.87%	140.31%	98.98%	73.97%	94.17%	119.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.99%	22.64%	31.21%	20.89%	23.87%	15.35%	24.07%	-
YoY %	-104.37%	-27.46%	49.40%	-12.48%	55.50%	-36.23%	-	-
Horiz. %	-4.11%	94.06%	129.66%	86.79%	99.17%	63.77%	100.00%	-
Total Cost	29,196	35,581	31,949	34,318	47,528	35,195	36,330	-13.55%
YoY %	-17.94%	11.37%	-6.90%	-27.79%	35.04%	-3.12%	-	-
Horiz. %	80.36%	97.94%	87.94%	94.46%	130.82%	96.88%	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	18,400	9,200	9,200	9,200	13,800	6,900	6,900	92.18%
YoY %	100.00%	0.00%	0.00%	-33.33%	100.00%	0.00%	-	-
Horiz. %	266.67%	133.33%	133.33%	133.33%	200.00%	100.00%	100.00%	-
Div Payout %	116.21%	53.78%	76.23%	102.02%	120.20%	47.32%	56.59%	-
YoY %	116.08%	-29.45%	-25.28%	-15.12%	154.02%	-16.38%	-	-
Horiz. %	205.35%	95.03%	134.71%	180.28%	212.41%	83.62%	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	35.16%	30.26%	27.42%	20.81%	19.46%	29.29%	25.13%	-
YoY %	16.19%	10.36%	31.76%	6.94%	-33.56%	16.55%	-	-
Horiz. %	139.91%	120.41%	109.11%	82.81%	77.44%	116.55%	100.00%	-
ROE	2.66%	2.92%	2.09%	1.56%	1.98%	2.51%	2.12%	-
YoY %	-8.90%	39.71%	33.97%	-21.21%	-21.12%	18.40%	-	-
Horiz. %	125.47%	137.74%	98.58%	73.58%	93.40%	118.40%	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	9.79	11.09	9.57	9.42	12.83	10.82	10.55	-4.85%
YoY %	-11.72%	15.88%	1.59%	-26.58%	18.58%	2.56%	-	-
Horiz. %	92.80%	105.12%	90.71%	89.29%	121.61%	102.56%	100.00%	-
EPS	3.44	3.36	2.62	1.96	2.50	3.17	2.65	18.97%
YoY %	2.38%	28.24%	33.67%	-21.60%	-21.14%	19.62%	-	-
Horiz. %	129.81%	126.79%	98.87%	73.96%	94.34%	119.62%	100.00%	-
DPS	4.00	2.00	2.00	2.00	3.00	1.50	1.50	92.18%
YoY %	100.00%	0.00%	0.00%	-33.33%	100.00%	0.00%	-	-
Horiz. %	266.67%	133.33%	133.33%	133.33%	200.00%	100.00%	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	9.79	11.09	9.57	9.42	12.83	10.82	10.55	-4.85%
YoY %	-11.72%	15.88%	1.59%	-26.58%	18.58%	2.56%	-	-
Horiz. %	92.80%	105.12%	90.71%	89.29%	121.61%	102.56%	100.00%	-
EPS	3.44	3.36	2.62	1.96	2.50	3.17	2.65	18.97%
YoY %	2.38%	28.24%	33.67%	-21.60%	-21.14%	19.62%	-	-
Horiz. %	129.81%	126.79%	98.87%	73.96%	94.34%	119.62%	100.00%	-
DPS	4.00	2.00	2.00	2.00	3.00	1.50	1.50	92.18%
YoY %	100.00%	0.00%	0.00%	-33.33%	100.00%	0.00%	-	-
Horiz. %	266.67%	133.33%	133.33%	133.33%	200.00%	100.00%	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	13.28	12.98	15.68	17.51	14.03	15.99	15.17	-8.48%
YoY %	2.31%	-17.22%	-10.45%	24.80%	-12.26%	5.41%	-	-
Horiz. %	87.54%	85.56%	103.36%	115.43%	92.49%	105.41%	100.00%	-
P/EPS	37.77	38.72	57.18	84.17	72.12	54.58	60.37	-26.82%
YoY %	-2.45%	-32.28%	-32.07%	16.71%	32.14%	-9.59%	-	-
Horiz. %	62.56%	64.14%	94.72%	139.42%	119.46%	90.41%	100.00%	-
EY	2.65	2.58	1.75	1.19	1.39	1.83	1.66	36.55%
YoY %	2.71%	47.43%	47.06%	-14.39%	-24.04%	10.24%	-	-
Horiz. %	159.64%	155.42%	105.42%	71.69%	83.73%	110.24%	100.00%	-
DY	3.08	1.39	1.33	1.21	1.67	0.87	0.94	120.44%
YoY %	121.58%	4.51%	9.92%	-27.54%	91.95%	-7.45%	-	-
Horiz. %	327.66%	147.87%	141.49%	128.72%	177.66%	92.55%	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	13.28	11.99	15.15	15.60	16.29	15.16	16.02	-11.74%
YoY %	10.76%	-20.86%	-2.88%	-4.24%	7.45%	-5.37%	-	-
Horiz. %	82.90%	74.84%	94.57%	97.38%	101.69%	94.63%	100.00%	-
P/EPS	37.77	35.76	55.27	74.98	83.74	51.74	63.76	-29.44%
YoY %	5.62%	-35.30%	-26.29%	-10.46%	61.85%	-18.85%	-	-
Horiz. %	59.24%	56.09%	86.68%	117.60%	131.34%	81.15%	100.00%	-
EY	2.65	2.80	1.81	1.33	1.19	1.93	1.57	41.71%
YoY %	-5.36%	54.70%	36.09%	11.76%	-38.34%	22.93%	-	-
Horiz. %	168.79%	178.34%	115.29%	84.71%	75.80%	122.93%	100.00%	-
DY	3.08	1.50	1.38	1.36	1.44	0.91	0.89	128.61%
YoY %	105.33%	8.70%	1.47%	-5.56%	58.24%	2.25%	-	-
Horiz. %	346.07%	168.54%	155.06%	152.81%	161.80%	102.25%	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