[ZHULIAN] QoQ Annualized Quarter Result on 31-May-2018 [#2]

Announcement Date
18-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
31-May-2018 [#2]
Profit Trend
QoQ- 16.91%
YoY- -21.17%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 157,816 183,406 184,501 174,706 173,344 205,686 195,569 -13.35%
PBT 53,756 64,584 65,206 57,886 45,596 67,204 69,497 -15.77%
Tax -10,592 -12,222 -16,502 -15,714 -9,524 -14,392 -14,389 -18.51%
NP 43,164 52,362 48,704 42,172 36,072 52,812 55,108 -15.06%
-
NP to SH 43,164 52,362 49,704 42,172 36,072 52,812 55,108 -15.06%
-
Tax Rate 19.70% 18.92% 25.31% 27.15% 20.89% 21.42% 20.70% -
Total Cost 114,652 131,044 135,797 132,534 137,272 152,874 140,461 -12.69%
-
Net Worth 591,145 594,964 585,626 577,714 576,839 580,565 581,624 1.09%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 36,800 46,000 36,800 36,800 36,800 34,500 27,600 21.20%
Div Payout % 85.26% 87.85% 74.04% 87.26% 102.02% 65.33% 50.08% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 591,145 594,964 585,626 577,714 576,839 580,565 581,624 1.09%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 27.35% 28.55% 26.40% 24.14% 20.81% 25.68% 28.18% -
ROE 7.30% 8.80% 8.49% 7.30% 6.25% 9.10% 9.47% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 34.31 39.87 40.11 37.98 37.68 44.71 42.52 -13.36%
EPS 9.40 11.38 10.59 9.16 7.84 11.48 11.99 -15.01%
DPS 8.00 10.00 8.00 8.00 8.00 7.50 6.00 21.20%
NAPS 1.2851 1.2934 1.2731 1.2559 1.254 1.2621 1.2644 1.09%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 34.31 39.87 40.11 37.98 37.68 44.71 42.52 -13.36%
EPS 9.40 11.38 10.59 9.16 7.84 11.48 11.99 -15.01%
DPS 8.00 10.00 8.00 8.00 8.00 7.50 6.00 21.20%
NAPS 1.2851 1.2934 1.2731 1.2559 1.254 1.2621 1.2644 1.09%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.37 1.30 1.44 1.50 1.65 1.80 1.73 -
P/RPS 3.99 3.26 3.59 3.95 4.38 4.03 4.07 -1.31%
P/EPS 14.60 11.42 13.33 16.36 21.04 15.68 14.44 0.73%
EY 6.85 8.76 7.50 6.11 4.75 6.38 6.92 -0.67%
DY 5.84 7.69 5.56 5.33 4.85 4.17 3.47 41.62%
P/NAPS 1.07 1.01 1.13 1.19 1.32 1.43 1.37 -15.22%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 17/04/19 23/01/19 17/10/18 18/07/18 18/04/18 24/01/18 11/10/17 -
Price 1.39 1.30 1.33 1.45 1.47 2.09 1.64 -
P/RPS 4.05 3.26 3.32 3.82 3.90 4.67 3.86 3.26%
P/EPS 14.81 11.42 12.31 15.82 18.75 18.20 13.69 5.39%
EY 6.75 8.76 8.12 6.32 5.33 5.49 7.30 -5.10%
DY 5.76 7.69 6.02 5.52 5.44 3.59 3.66 35.41%
P/NAPS 1.08 1.01 1.04 1.15 1.17 1.66 1.30 -11.65%

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