[ZHULIAN] YoY Annualized Quarter Result on 30-Nov-2016 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

25-Jan-2017

Admission Sponsor

Sponsor

Financial Year

30-Nov-2016

Quarter

30-Nov-2016 [#4]

Profit Trend

QoQ- 47.63%

YoY- -45.09%

Quarter Report

4TH QTR 30 NOV 2016.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Annualized Quarter Result
Revenue	170,622	183,406	205,686	191,301	225,910	243,686	417,056	-13.83%
YoY %	-6.97%	-10.83%	7.52%	-15.32%	-7.29%	-41.57%	-	-
Horiz. %	40.91%	43.98%	49.32%	45.87%	54.17%	58.43%	100.00%	-
PBT	63,485	64,584	67,204	56,246	70,715	57,909	145,333	-12.88%
YoY %	-1.70%	-3.90%	19.48%	-20.46%	22.11%	-60.15%	-	-
Horiz. %	43.68%	44.44%	46.24%	38.70%	48.66%	39.85%	100.00%	-
Tax	-13,962	-12,222	-14,392	-14,648	-17,671	-10,795	-24,323	-8.83%
YoY %	-14.24%	15.08%	1.75%	17.11%	-63.70%	55.62%	-	-
Horiz. %	57.40%	50.25%	59.17%	60.22%	72.65%	44.38%	100.00%	-
NP	49,523	52,362	52,812	41,598	53,044	47,114	121,010	-13.82%
YoY %	-5.42%	-0.85%	26.96%	-21.58%	12.59%	-61.07%	-	-
Horiz. %	40.92%	43.27%	43.64%	34.38%	43.83%	38.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,523	52,362	52,812	41,598	75,752	47,117	121,010	-13.82%
YoY %	-5.42%	-0.85%	26.96%	-45.09%	60.77%	-61.06%	-	-
Horiz. %	40.92%	43.27%	43.64%	34.38%	62.60%	38.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	18.92%	21.42%	26.04%	24.99%	18.64%	16.74%	-
YoY %	16.23%	-11.67%	-17.74%	4.20%	34.07%	11.35%	-	-
Horiz. %	131.36%	113.02%	127.96%	155.56%	149.28%	111.35%	100.00%	-
Total Cost	121,099	131,044	152,874	149,703	172,866	196,572	296,046	-13.83%
YoY %	-7.59%	-14.28%	2.12%	-13.40%	-12.06%	-33.60%	-	-
Horiz. %	40.91%	44.26%	51.64%	50.57%	58.39%	66.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	614,605	594,964	580,565	553,932	529,092	483,230	504,159	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Dividend
Div	55,200	46,000	34,500	27,600	27,600	46,000	73,600	-4.67%
YoY %	20.00%	33.33%	25.00%	0.00%	-40.00%	-37.50%	-	-
Horiz. %	75.00%	62.50%	46.88%	37.50%	37.50%	62.50%	100.00%	-
Div Payout %	111.46%	87.85%	65.33%	66.35%	36.43%	97.63%	60.82%	-
YoY %	26.88%	34.47%	-1.54%	82.13%	-62.69%	60.52%	-	-
Horiz. %	183.26%	144.44%	107.42%	109.09%	59.90%	160.52%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Equity
Net Worth	614,605	594,964	580,565	553,932	529,092	483,230	504,159	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	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%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Ratio Analysis
NP Margin	29.02%	28.55%	25.68%	21.74%	23.48%	19.33%	29.02%	-
YoY %	1.65%	11.18%	18.12%	-7.41%	21.47%	-33.39%	-	-
Horiz. %	100.00%	98.38%	88.49%	74.91%	80.91%	66.61%	100.00%	-
ROE	8.06%	8.80%	9.10%	7.51%	14.32%	9.75%	24.00%	-
YoY %	-8.41%	-3.30%	21.17%	-47.56%	46.87%	-59.38%	-	-
Horiz. %	33.58%	36.67%	37.92%	31.29%	59.67%	40.62%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Per Share
RPS	37.09	39.87	44.71	41.59	49.11	52.98	90.66	-13.83%
YoY %	-6.97%	-10.83%	7.50%	-15.31%	-7.30%	-41.56%	-	-
Horiz. %	40.91%	43.98%	49.32%	45.87%	54.17%	58.44%	100.00%	-
EPS	10.77	11.38	11.48	9.04	11.53	10.24	26.31	-13.82%
YoY %	-5.36%	-0.87%	26.99%	-21.60%	12.60%	-61.08%	-	-
Horiz. %	40.94%	43.25%	43.63%	34.36%	43.82%	38.92%	100.00%	-
DPS	12.00	10.00	7.50	6.00	6.00	10.00	16.00	-4.67%
YoY %	20.00%	33.33%	25.00%	0.00%	-40.00%	-37.50%	-	-
Horiz. %	75.00%	62.50%	46.88%	37.50%	37.50%	62.50%	100.00%	-
NAPS	1.3361	1.2934	1.2621	1.2042	1.1502	1.0505	1.096	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	37.09	39.87	44.71	41.59	49.11	52.98	90.66	-13.83%
YoY %	-6.97%	-10.83%	7.50%	-15.31%	-7.30%	-41.56%	-	-
Horiz. %	40.91%	43.98%	49.32%	45.87%	54.17%	58.44%	100.00%	-
EPS	10.77	11.38	11.48	9.04	11.53	10.24	26.31	-13.82%
YoY %	-5.36%	-0.87%	26.99%	-21.60%	12.60%	-61.08%	-	-
Horiz. %	40.94%	43.25%	43.63%	34.36%	43.82%	38.92%	100.00%	-
DPS	12.00	10.00	7.50	6.00	6.00	10.00	16.00	-4.67%
YoY %	20.00%	33.33%	25.00%	0.00%	-40.00%	-37.50%	-	-
Horiz. %	75.00%	62.50%	46.88%	37.50%	37.50%	62.50%	100.00%	-
NAPS	1.3361	1.2934	1.2621	1.2042	1.1502	1.0505	1.096	3.35%
YoY %	3.30%	2.48%	4.81%	4.69%	9.49%	-4.15%	-	-
Horiz. %	121.91%	118.01%	115.16%	109.87%	104.95%	95.85%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	-
Price	1.46	1.30	1.80	1.30	1.51	2.13	4.88	-
P/RPS	3.94	3.26	4.03	3.13	3.07	4.02	5.38	-5.05%
YoY %	20.86%	-19.11%	28.75%	1.95%	-23.63%	-25.28%	-	-
Horiz. %	73.23%	60.59%	74.91%	58.18%	57.06%	74.72%	100.00%	-
P/EPS	13.56	11.42	15.68	14.38	9.17	20.80	18.55	-5.08%
YoY %	18.74%	-27.17%	9.04%	56.82%	-55.91%	12.13%	-	-
Horiz. %	73.10%	61.56%	84.53%	77.52%	49.43%	112.13%	100.00%	-
EY	7.37	8.76	6.38	6.96	10.91	4.81	5.39	5.35%
YoY %	-15.87%	37.30%	-8.33%	-36.21%	126.82%	-10.76%	-	-
Horiz. %	136.73%	162.52%	118.37%	129.13%	202.41%	89.24%	100.00%	-
DY	8.22	7.69	4.17	4.62	3.97	4.69	3.28	16.53%
YoY %	6.89%	84.41%	-9.74%	16.37%	-15.35%	42.99%	-	-
Horiz. %	250.61%	234.45%	127.13%	140.85%	121.04%	142.99%	100.00%	-
P/NAPS	1.09	1.01	1.43	1.08	1.31	2.03	4.45	-20.89%
YoY %	7.92%	-29.37%	32.41%	-17.56%	-35.47%	-54.38%	-	-
Horiz. %	24.49%	22.70%	32.13%	24.27%	29.44%	45.62%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Announcement Date
Date	22/01/20	23/01/19	24/01/18	25/01/17	22/01/16	21/01/15	24/01/14	-
Price	1.53	1.30	2.09	1.24	1.46	2.27	3.43	-
P/RPS	4.12	3.26	4.67	2.98	2.97	4.29	3.78	1.44%
YoY %	26.38%	-30.19%	56.71%	0.34%	-30.77%	13.49%	-	-
Horiz. %	108.99%	86.24%	123.54%	78.84%	78.57%	113.49%	100.00%	-
P/EPS	14.21	11.42	18.20	13.71	8.87	22.16	13.04	1.44%
YoY %	24.43%	-37.25%	32.75%	54.57%	-59.97%	69.94%	-	-
Horiz. %	108.97%	87.58%	139.57%	105.14%	68.02%	169.94%	100.00%	-
EY	7.04	8.76	5.49	7.29	11.28	4.51	7.67	-1.41%
YoY %	-19.63%	59.56%	-24.69%	-35.37%	150.11%	-41.20%	-	-
Horiz. %	91.79%	114.21%	71.58%	95.05%	147.07%	58.80%	100.00%	-
DY	7.84	7.69	3.59	4.84	4.11	4.41	4.66	9.05%
YoY %	1.95%	114.21%	-25.83%	17.76%	-6.80%	-5.36%	-	-
Horiz. %	168.24%	165.02%	77.04%	103.86%	88.20%	94.64%	100.00%	-
P/NAPS	1.15	1.01	1.66	1.03	1.27	2.16	3.13	-15.36%
YoY %	13.86%	-39.16%	61.17%	-18.90%	-41.20%	-30.99%	-	-
Horiz. %	36.74%	32.27%	53.04%	32.91%	40.58%	69.01%	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