[ZHULIAN] QoQ Annualized Quarter Result on 31-May-2014 [#2]

Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-May-2014 [#2]
Profit Trend
QoQ- -25.92%
YoY- -62.4%
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 220,876 243,686 251,966 263,608 264,628 417,056 452,110 -38.05%
PBT 68,892 57,909 59,929 64,188 81,592 145,333 168,688 -45.04%
Tax -18,692 -10,795 -12,173 -13,298 -12,892 -24,323 -25,654 -19.07%
NP 50,200 47,114 47,756 50,890 68,700 121,010 143,033 -50.33%
-
NP to SH 50,200 47,117 47,756 50,890 68,700 121,010 143,033 -50.33%
-
Tax Rate 27.13% 18.64% 20.31% 20.72% 15.80% 16.74% 15.21% -
Total Cost 170,676 196,572 204,210 212,718 195,928 296,046 309,077 -32.76%
-
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.17%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 27,600 46,000 49,066 55,200 55,200 73,600 55,200 -37.08%
Div Payout % 54.98% 97.63% 102.74% 108.47% 80.35% 60.82% 38.59% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.17%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 22.73% 19.33% 18.95% 19.31% 25.96% 29.02% 31.64% -
ROE 10.26% 9.75% 9.99% 10.61% 14.05% 24.00% 28.30% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 48.02 52.98 54.78 57.31 57.53 90.66 98.28 -38.04%
EPS 10.92 10.24 10.39 11.06 14.92 26.31 31.09 -50.31%
DPS 6.00 10.00 10.67 12.00 12.00 16.00 12.00 -37.08%
NAPS 1.0633 1.0505 1.0387 1.0427 1.063 1.096 1.0989 -2.17%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 48.02 52.98 54.78 57.31 57.53 90.66 98.28 -38.04%
EPS 10.92 10.24 10.39 11.06 14.92 26.31 31.09 -50.31%
DPS 6.00 10.00 10.67 12.00 12.00 16.00 12.00 -37.08%
NAPS 1.0633 1.0505 1.0387 1.0427 1.063 1.096 1.0989 -2.17%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.05 2.13 2.41 2.79 2.98 4.88 3.07 -
P/RPS 4.27 4.02 4.40 4.87 5.18 5.38 3.12 23.33%
P/EPS 18.78 20.80 23.21 25.22 19.95 18.55 9.87 53.73%
EY 5.32 4.81 4.31 3.97 5.01 5.39 10.13 -34.98%
DY 2.93 4.69 4.43 4.30 4.03 3.28 3.91 -17.54%
P/NAPS 1.93 2.03 2.32 2.68 2.80 4.45 2.79 -21.83%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 15/04/15 21/01/15 15/10/14 16/07/14 16/04/14 24/01/14 16/10/13 -
Price 2.05 2.27 2.35 2.84 2.84 3.43 4.01 -
P/RPS 4.27 4.29 4.29 4.96 4.94 3.78 4.08 3.08%
P/EPS 18.78 22.16 22.64 25.67 19.02 13.04 12.90 28.53%
EY 5.32 4.51 4.42 3.90 5.26 7.67 7.75 -22.23%
DY 2.93 4.41 4.54 4.23 4.23 4.66 2.99 -1.34%
P/NAPS 1.93 2.16 2.26 2.72 2.67 3.13 3.65 -34.68%

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

Post a Comment