[ZHULIAN] YoY Quarter Result on 30-Nov-2015 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

22-Jan-2016

Admission Sponsor

Sponsor

Financial Year

30-Nov-2015

Quarter

30-Nov-2015 [#4]

Profit Trend

QoQ- -37.32%

YoY- -6.48%

Quarter Report

4TH QTR 30 NOV 2015.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Quarter Result
Revenue	45,030	59,009	51,909	64,757	54,711	77,973	117,181	-14.72%
YoY %	-23.69%	13.68%	-19.84%	18.36%	-29.83%	-33.46%	-	-
Horiz. %	38.43%	50.36%	44.30%	55.26%	46.69%	66.54%	100.00%	-
PBT	15,679	15,081	26,321	17,908	12,962	18,817	37,476	-13.51%
YoY %	3.97%	-42.70%	46.98%	38.16%	-31.12%	-49.79%	-	-
Horiz. %	41.84%	40.24%	70.23%	47.79%	34.59%	50.21%	100.00%	-
Tax	155	-3,600	-5,856	-5,378	-1,665	-5,082	-6,156	-
YoY %	104.31%	38.52%	-8.89%	-223.00%	67.24%	17.45%	-	-
Horiz. %	-2.52%	58.48%	95.13%	87.36%	27.05%	82.55%	100.00%	-
NP	15,834	11,481	20,465	12,530	11,297	13,735	31,320	-10.74%
YoY %	37.91%	-43.90%	63.33%	10.91%	-17.75%	-56.15%	-	-
Horiz. %	50.56%	36.66%	65.34%	40.01%	36.07%	43.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,834	11,481	20,465	10,568	11,300	13,735	31,323	-10.74%
YoY %	37.91%	-43.90%	93.65%	-6.48%	-17.73%	-56.15%	-	-
Horiz. %	50.55%	36.65%	65.34%	33.74%	36.08%	43.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.99%	23.87%	22.25%	30.03%	12.85%	27.01%	16.43%	-
YoY %	-104.15%	7.28%	-25.91%	133.70%	-52.43%	64.39%	-	-
Horiz. %	-6.03%	145.28%	135.42%	182.78%	78.21%	164.39%	100.00%	-
Total Cost	29,196	47,528	31,444	52,227	43,414	64,238	85,861	-16.44%
YoY %	-38.57%	51.15%	-39.79%	20.30%	-32.42%	-25.18%	-	-
Horiz. %	34.00%	55.35%	36.62%	60.83%	50.56%	74.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	594,964	580,565	553,932	529,092	483,230	504,159	451,814	4.69%
YoY %	2.48%	4.81%	4.69%	9.49%	-4.15%	11.59%	-	-
Horiz. %	131.68%	128.50%	122.60%	117.10%	106.95%	111.59%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Dividend
Div	18,400	13,800	6,900	6,900	9,200	32,200	29,897	-7.76%
YoY %	33.33%	100.00%	0.00%	-25.00%	-71.43%	7.70%	-	-
Horiz. %	61.54%	46.16%	23.08%	23.08%	30.77%	107.70%	100.00%	-
Div Payout %	116.21%	120.20%	33.72%	65.29%	81.42%	234.44%	95.45%	-
YoY %	-3.32%	256.47%	-48.35%	-19.81%	-65.27%	145.62%	-	-
Horiz. %	121.75%	125.93%	35.33%	68.40%	85.30%	245.62%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Equity
Net Worth	594,964	580,565	553,932	529,092	483,230	504,159	451,814	4.69%
YoY %	2.48%	4.81%	4.69%	9.49%	-4.15%	11.59%	-	-
Horiz. %	131.68%	128.50%	122.60%	117.10%	106.95%	111.59%	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	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Ratio Analysis
NP Margin	35.16%	19.46%	39.42%	19.35%	20.65%	17.62%	26.73%	-
YoY %	80.68%	-50.63%	103.72%	-6.30%	17.20%	-34.08%	-	-
Horiz. %	131.54%	72.80%	147.47%	72.39%	77.25%	65.92%	100.00%	-
ROE	2.66%	1.98%	3.69%	2.00%	2.34%	2.72%	6.93%	-
YoY %	34.34%	-46.34%	84.50%	-14.53%	-13.97%	-60.75%	-	-
Horiz. %	38.38%	28.57%	53.25%	28.86%	33.77%	39.25%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Per Share
RPS	9.79	12.83	11.28	14.08	11.89	16.95	25.48	-14.73%
YoY %	-23.69%	13.74%	-19.89%	18.42%	-29.85%	-33.48%	-	-
Horiz. %	38.42%	50.35%	44.27%	55.26%	46.66%	66.52%	100.00%	-
EPS	3.44	2.50	4.45	2.72	2.46	2.99	6.81	-10.75%
YoY %	37.60%	-43.82%	63.60%	10.57%	-17.73%	-56.09%	-	-
Horiz. %	50.51%	36.71%	65.35%	39.94%	36.12%	43.91%	100.00%	-
DPS	4.00	3.00	1.50	1.50	2.00	7.00	6.50	-7.76%
YoY %	33.33%	100.00%	0.00%	-25.00%	-71.43%	7.69%	-	-
Horiz. %	61.54%	46.15%	23.08%	23.08%	30.77%	107.69%	100.00%	-
NAPS	1.2934	1.2621	1.2042	1.1502	1.0505	1.096	0.9823	4.69%
YoY %	2.48%	4.81%	4.69%	9.49%	-4.15%	11.57%	-	-
Horiz. %	131.67%	128.48%	122.59%	117.09%	106.94%	111.57%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	9.79	12.83	11.28	14.08	11.89	16.95	25.48	-14.73%
YoY %	-23.69%	13.74%	-19.89%	18.42%	-29.85%	-33.48%	-	-
Horiz. %	38.42%	50.35%	44.27%	55.26%	46.66%	66.52%	100.00%	-
EPS	3.44	2.50	4.45	2.72	2.46	2.99	6.81	-10.75%
YoY %	37.60%	-43.82%	63.60%	10.57%	-17.73%	-56.09%	-	-
Horiz. %	50.51%	36.71%	65.35%	39.94%	36.12%	43.91%	100.00%	-
DPS	4.00	3.00	1.50	1.50	2.00	7.00	6.50	-7.76%
YoY %	33.33%	100.00%	0.00%	-25.00%	-71.43%	7.69%	-	-
Horiz. %	61.54%	46.15%	23.08%	23.08%	30.77%	107.69%	100.00%	-
NAPS	1.2934	1.2621	1.2042	1.1502	1.0505	1.096	0.9823	4.69%
YoY %	2.48%	4.81%	4.69%	9.49%	-4.15%	11.57%	-	-
Horiz. %	131.67%	128.48%	122.59%	117.09%	106.94%	111.57%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	-
Price	1.30	1.80	1.30	1.51	2.13	4.88	2.60	-
P/RPS	13.28	14.03	11.52	10.73	17.91	28.79	10.21	4.47%
YoY %	-5.35%	21.79%	7.36%	-40.09%	-37.79%	181.98%	-	-
Horiz. %	130.07%	137.41%	112.83%	105.09%	175.42%	281.98%	100.00%	-
P/EPS	37.77	72.12	29.22	65.73	86.71	163.44	38.17	-0.17%
YoY %	-47.63%	146.82%	-55.55%	-24.20%	-46.95%	328.19%	-	-
Horiz. %	98.95%	188.94%	76.55%	172.20%	227.17%	428.19%	100.00%	-
EY	2.65	1.39	3.42	1.52	1.15	0.61	2.62	0.18%
YoY %	90.65%	-59.36%	125.00%	32.17%	88.52%	-76.72%	-	-
Horiz. %	101.15%	53.05%	130.53%	58.02%	43.89%	23.28%	100.00%	-
DY	3.08	1.67	1.15	0.99	0.94	1.43	2.50	3.53%
YoY %	84.43%	45.22%	16.16%	5.32%	-34.27%	-42.80%	-	-
Horiz. %	123.20%	66.80%	46.00%	39.60%	37.60%	57.20%	100.00%	-
P/NAPS	1.01	1.43	1.08	1.31	2.03	4.45	2.65	-14.84%
YoY %	-29.37%	32.41%	-17.56%	-35.47%	-54.38%	67.92%	-	-
Horiz. %	38.11%	53.96%	40.75%	49.43%	76.60%	167.92%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Announcement Date
Date	23/01/19	24/01/18	25/01/17	22/01/16	21/01/15	24/01/14	23/01/13	-
Price	1.30	2.09	1.24	1.46	2.27	3.43	2.82	-
P/RPS	13.28	16.29	10.99	10.37	19.09	20.24	11.07	3.07%
YoY %	-18.48%	48.23%	5.98%	-45.68%	-5.68%	82.84%	-	-
Horiz. %	119.96%	147.15%	99.28%	93.68%	172.45%	182.84%	100.00%	-
P/EPS	37.77	83.74	27.87	63.55	92.41	114.87	41.40	-1.51%
YoY %	-54.90%	200.47%	-56.14%	-31.23%	-19.55%	177.46%	-	-
Horiz. %	91.23%	202.27%	67.32%	153.50%	223.21%	277.46%	100.00%	-
EY	2.65	1.19	3.59	1.57	1.08	0.87	2.42	1.52%
YoY %	122.69%	-66.85%	128.66%	45.37%	24.14%	-64.05%	-	-
Horiz. %	109.50%	49.17%	148.35%	64.88%	44.63%	35.95%	100.00%	-
DY	3.08	1.44	1.21	1.03	0.88	2.04	2.30	4.98%
YoY %	113.89%	19.01%	17.48%	17.05%	-56.86%	-11.30%	-	-
Horiz. %	133.91%	62.61%	52.61%	44.78%	38.26%	88.70%	100.00%	-
P/NAPS	1.01	1.66	1.03	1.27	2.16	3.13	2.87	-15.96%
YoY %	-39.16%	61.17%	-18.90%	-41.20%	-30.99%	9.06%	-	-
Horiz. %	35.19%	57.84%	35.89%	44.25%	75.26%	109.06%	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