[ZHULIAN] QoQ TTM 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- 5.36%

YoY- -19.62%

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
TTM Result
Revenue	187,829	179,524	183,406	197,385	196,138	200,643	205,686	-5.88%
YoY %	4.63%	-2.12%	-7.08%	0.64%	-2.25%	-2.45%	-	-
Horiz. %	91.32%	87.28%	89.17%	95.96%	95.36%	97.55%	100.00%	-
PBT	73,328	66,624	64,584	63,986	61,250	59,763	67,204	5.99%
YoY %	10.06%	3.16%	0.93%	4.47%	2.49%	-11.07%	-	-
Horiz. %	109.11%	99.14%	96.10%	95.21%	91.14%	88.93%	100.00%	-
Tax	-11,736	-12,489	-12,222	-15,977	-14,102	-12,491	-14,392	-12.72%
YoY %	6.03%	-2.18%	23.50%	-13.30%	-12.90%	13.21%	-	-
Horiz. %	81.55%	86.78%	84.92%	111.01%	97.98%	86.79%	100.00%	-
NP	61,592	54,135	52,362	48,009	47,148	47,272	52,812	10.80%
YoY %	13.77%	3.39%	9.07%	1.83%	-0.26%	-10.49%	-	-
Horiz. %	116.63%	102.51%	99.15%	90.91%	89.28%	89.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,257	55,800	54,027	49,674	47,148	47,272	52,812	12.79%
YoY %	13.36%	3.28%	8.76%	5.36%	-0.26%	-10.49%	-	-
Horiz. %	119.78%	105.66%	102.30%	94.06%	89.28%	89.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.00%	18.75%	18.92%	24.97%	23.02%	20.90%	21.42%	-
YoY %	-14.67%	-0.90%	-24.23%	8.47%	10.14%	-2.43%	-	-
Horiz. %	74.70%	87.54%	88.33%	116.57%	107.47%	97.57%	100.00%	-
Total Cost	126,237	125,389	131,044	149,376	148,990	153,371	152,874	-11.99%
YoY %	0.68%	-4.32%	-12.27%	0.26%	-2.86%	0.33%	-	-
Horiz. %	82.58%	82.02%	85.72%	97.71%	97.46%	100.33%	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	46,000	46,000	46,000	41,400	39,100	36,800	34,500	21.16%
YoY %	0.00%	0.00%	11.11%	5.88%	6.25%	6.67%	-	-
Horiz. %	133.33%	133.33%	133.33%	120.00%	113.33%	106.67%	100.00%	-
Div Payout %	72.72%	82.44%	85.14%	83.34%	82.93%	77.85%	65.33%	-
YoY %	-11.79%	-3.17%	2.16%	0.49%	6.53%	19.16%	-	-
Horiz. %	111.31%	126.19%	130.32%	127.57%	126.94%	119.16%	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	32.79%	30.15%	28.55%	24.32%	24.04%	23.56%	25.68%	-
YoY %	8.76%	5.60%	17.39%	1.16%	2.04%	-8.26%	-	-
Horiz. %	127.69%	117.41%	111.18%	94.70%	93.61%	91.74%	100.00%	-
ROE	10.42%	9.44%	9.08%	8.48%	8.16%	8.19%	9.10%	-
YoY %	10.38%	3.96%	7.08%	3.92%	-0.37%	-10.00%	-	-
Horiz. %	114.51%	103.74%	99.78%	93.19%	89.67%	90.00%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Per Share
RPS	40.83	39.03	39.87	42.91	42.64	43.62	44.71	-5.87%
YoY %	4.61%	-2.11%	-7.08%	0.63%	-2.25%	-2.44%	-	-
Horiz. %	91.32%	87.30%	89.17%	95.97%	95.37%	97.56%	100.00%	-
EPS	13.75	12.13	11.75	10.80	10.25	10.28	11.48	12.79%
YoY %	13.36%	3.23%	8.80%	5.37%	-0.29%	-10.45%	-	-
Horiz. %	119.77%	105.66%	102.35%	94.08%	89.29%	89.55%	100.00%	-
DPS	10.00	10.00	10.00	9.00	8.50	8.00	7.50	21.16%
YoY %	0.00%	0.00%	11.11%	5.88%	6.25%	6.67%	-	-
Horiz. %	133.33%	133.33%	133.33%	120.00%	113.33%	106.67%	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	40.83	39.03	39.87	42.91	42.64	43.62	44.71	-5.87%
YoY %	4.61%	-2.11%	-7.08%	0.63%	-2.25%	-2.44%	-	-
Horiz. %	91.32%	87.30%	89.17%	95.97%	95.37%	97.56%	100.00%	-
EPS	13.75	12.13	11.75	10.80	10.25	10.28	11.48	12.79%
YoY %	13.36%	3.23%	8.80%	5.37%	-0.29%	-10.45%	-	-
Horiz. %	119.77%	105.66%	102.35%	94.08%	89.29%	89.55%	100.00%	-
DPS	10.00	10.00	10.00	9.00	8.50	8.00	7.50	21.16%
YoY %	0.00%	0.00%	11.11%	5.88%	6.25%	6.67%	-	-
Horiz. %	133.33%	133.33%	133.33%	120.00%	113.33%	106.67%	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	3.38	3.51	3.26	3.36	3.52	3.78	4.03	-11.07%
YoY %	-3.70%	7.67%	-2.98%	-4.55%	-6.88%	-6.20%	-	-
Horiz. %	83.87%	87.10%	80.89%	83.37%	87.34%	93.80%	100.00%	-
P/EPS	10.04	11.29	11.07	13.33	14.63	16.06	15.68	-25.73%
YoY %	-11.07%	1.99%	-16.95%	-8.89%	-8.90%	2.42%	-	-
Horiz. %	64.03%	72.00%	70.60%	85.01%	93.30%	102.42%	100.00%	-
EY	9.96	8.85	9.03	7.50	6.83	6.23	6.38	34.60%
YoY %	12.54%	-1.99%	20.40%	9.81%	9.63%	-2.35%	-	-
Horiz. %	156.11%	138.71%	141.54%	117.55%	107.05%	97.65%	100.00%	-
DY	7.25	7.30	7.69	6.25	5.67	4.85	4.17	44.63%
YoY %	-0.68%	-5.07%	23.04%	10.23%	16.91%	16.31%	-	-
Horiz. %	173.86%	175.06%	184.41%	149.88%	135.97%	116.31%	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	3.53	3.56	3.26	3.10	3.40	3.37	4.67	-17.03%
YoY %	-0.84%	9.20%	5.16%	-8.82%	0.89%	-27.84%	-	-
Horiz. %	75.59%	76.23%	69.81%	66.38%	72.81%	72.16%	100.00%	-
P/EPS	10.47	11.46	11.07	12.32	14.15	14.30	18.20	-30.85%
YoY %	-8.64%	3.52%	-10.15%	-12.93%	-1.05%	-21.43%	-	-
Horiz. %	57.53%	62.97%	60.82%	67.69%	77.75%	78.57%	100.00%	-
EY	9.55	8.73	9.03	8.12	7.07	6.99	5.49	44.68%
YoY %	9.39%	-3.32%	11.21%	14.85%	1.14%	27.32%	-	-
Horiz. %	173.95%	159.02%	164.48%	147.91%	128.78%	127.32%	100.00%	-
DY	6.94	7.19	7.69	6.77	5.86	5.44	3.59	55.24%
YoY %	-3.48%	-6.50%	13.59%	15.53%	7.72%	51.53%	-	-
Horiz. %	193.31%	200.28%	214.21%	188.58%	163.23%	151.53%	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