[ZHULIAN] QoQ 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- 41.76%

YoY- 17.32%

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
Quarter Result
Revenue	52,322	39,454	45,030	51,023	44,017	43,336	59,009	-7.71%
YoY %	32.62%	-12.38%	-11.75%	15.92%	1.57%	-26.56%	-	-
Horiz. %	88.67%	66.86%	76.31%	86.47%	74.59%	73.44%	100.00%	-
PBT	24,248	13,439	15,679	19,962	17,544	11,399	15,081	37.28%
YoY %	80.43%	-14.29%	-21.46%	13.78%	53.91%	-24.41%	-	-
Horiz. %	160.79%	89.11%	103.97%	132.37%	116.33%	75.59%	100.00%	-
Tax	-4,723	-2,648	155	-4,520	-5,476	-2,381	-3,600	19.86%
YoY %	-78.36%	-1,808.39%	103.43%	17.46%	-129.99%	33.86%	-	-
Horiz. %	131.19%	73.56%	-4.31%	125.56%	152.11%	66.14%	100.00%	-
NP	19,525	10,791	15,834	15,442	12,068	9,018	11,481	42.52%
YoY %	80.94%	-31.85%	2.54%	27.96%	33.82%	-21.45%	-	-
Horiz. %	170.06%	93.99%	137.91%	134.50%	105.11%	78.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,525	10,791	15,834	17,107	12,068	9,018	11,481	42.52%
YoY %	80.94%	-31.85%	-7.44%	41.76%	33.82%	-21.45%	-	-
Horiz. %	170.06%	93.99%	137.91%	149.00%	105.11%	78.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.48%	19.70%	-0.99%	22.64%	31.21%	20.89%	23.87%	-
YoY %	-1.12%	2,089.90%	-104.37%	-27.46%	49.40%	-12.48%	-	-
Horiz. %	81.61%	82.53%	-4.15%	94.85%	130.75%	87.52%	100.00%	-
Total Cost	32,797	28,663	29,196	35,581	31,949	34,318	47,528	-21.92%
YoY %	14.42%	-1.83%	-17.94%	11.37%	-6.90%	-27.79%	-	-
Horiz. %	69.01%	60.31%	61.43%	74.86%	67.22%	72.21%	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	18,400	9,200	9,200	9,200	13,800	-23.70%
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	133.33%	66.67%	66.67%	66.67%	100.00%	-
Div Payout %	47.12%	85.26%	116.21%	53.78%	76.23%	102.02%	120.20%	-
YoY %	-44.73%	-26.63%	116.08%	-29.45%	-25.28%	-15.12%	-	-
Horiz. %	39.20%	70.93%	96.68%	44.74%	63.42%	84.88%	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	37.32%	27.35%	35.16%	30.26%	27.42%	20.81%	19.46%	-
YoY %	36.45%	-22.21%	16.19%	10.36%	31.76%	6.94%	-	-
Horiz. %	191.78%	140.54%	180.68%	155.50%	140.90%	106.94%	100.00%	-
ROE	3.22%	1.83%	2.66%	2.92%	2.09%	1.56%	1.98%	-
YoY %	75.96%	-31.20%	-8.90%	39.71%	33.97%	-21.21%	-	-
Horiz. %	162.63%	92.42%	134.34%	147.47%	105.56%	78.79%	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	11.37	8.58	9.79	11.09	9.57	9.42	12.83	-7.74%
YoY %	32.52%	-12.36%	-11.72%	15.88%	1.59%	-26.58%	-	-
Horiz. %	88.62%	66.87%	76.31%	86.44%	74.59%	73.42%	100.00%	-
EPS	4.24	2.35	3.44	3.36	2.62	1.96	2.50	42.26%
YoY %	80.43%	-31.69%	2.38%	28.24%	33.67%	-21.60%	-	-
Horiz. %	169.60%	94.00%	137.60%	134.40%	104.80%	78.40%	100.00%	-
DPS	2.00	2.00	4.00	2.00	2.00	2.00	3.00	-23.70%
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	133.33%	66.67%	66.67%	66.67%	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	11.37	8.58	9.79	11.09	9.57	9.42	12.83	-7.74%
YoY %	32.52%	-12.36%	-11.72%	15.88%	1.59%	-26.58%	-	-
Horiz. %	88.62%	66.87%	76.31%	86.44%	74.59%	73.42%	100.00%	-
EPS	4.24	2.35	3.44	3.36	2.62	1.96	2.50	42.26%
YoY %	80.43%	-31.69%	2.38%	28.24%	33.67%	-21.60%	-	-
Horiz. %	169.60%	94.00%	137.60%	134.40%	104.80%	78.40%	100.00%	-
DPS	2.00	2.00	4.00	2.00	2.00	2.00	3.00	-23.70%
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	133.33%	66.67%	66.67%	66.67%	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	12.13	15.97	13.28	12.98	15.68	17.51	14.03	-9.25%
YoY %	-24.05%	20.26%	2.31%	-17.22%	-10.45%	24.80%	-	-
Horiz. %	86.46%	113.83%	94.65%	92.52%	111.76%	124.80%	100.00%	-
P/EPS	32.51	58.40	37.77	38.72	57.18	84.17	72.12	-41.23%
YoY %	-44.33%	54.62%	-2.45%	-32.28%	-32.07%	16.71%	-	-
Horiz. %	45.08%	80.98%	52.37%	53.69%	79.28%	116.71%	100.00%	-
EY	3.08	1.71	2.65	2.58	1.75	1.19	1.39	70.04%
YoY %	80.12%	-35.47%	2.71%	47.43%	47.06%	-14.39%	-	-
Horiz. %	221.58%	123.02%	190.65%	185.61%	125.90%	85.61%	100.00%	-
DY	1.45	1.46	3.08	1.39	1.33	1.21	1.67	-8.99%
YoY %	-0.68%	-52.60%	121.58%	4.51%	9.92%	-27.54%	-	-
Horiz. %	86.83%	87.43%	184.43%	83.23%	79.64%	72.46%	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	12.66	16.21	13.28	11.99	15.15	15.60	16.29	-15.48%
YoY %	-21.90%	22.06%	10.76%	-20.86%	-2.88%	-4.24%	-	-
Horiz. %	77.72%	99.51%	81.52%	73.60%	93.00%	95.76%	100.00%	-
P/EPS	33.93	59.25	37.77	35.76	55.27	74.98	83.74	-45.27%
YoY %	-42.73%	56.87%	5.62%	-35.30%	-26.29%	-10.46%	-	-
Horiz. %	40.52%	70.75%	45.10%	42.70%	66.00%	89.54%	100.00%	-
EY	2.95	1.69	2.65	2.80	1.81	1.33	1.19	83.26%
YoY %	74.56%	-36.23%	-5.36%	54.70%	36.09%	11.76%	-	-
Horiz. %	247.90%	142.02%	222.69%	235.29%	152.10%	111.76%	100.00%	-
DY	1.39	1.44	3.08	1.50	1.38	1.36	1.44	-2.33%
YoY %	-3.47%	-53.25%	105.33%	8.70%	1.47%	-5.56%	-	-
Horiz. %	96.53%	100.00%	213.89%	104.17%	95.83%	94.44%	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