[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2015 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
28-Feb-2015 [#1]
Profit Trend
QoQ- -73.36%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 225,910 161,153 110,488 55,219 243,686 188,975 131,804 43.17%
PBT 70,715 52,807 31,897 17,223 57,909 44,947 32,094 69.24%
Tax -17,671 -12,293 -8,244 -4,673 -10,795 -9,130 -6,649 91.75%
NP 53,044 40,514 23,653 12,550 47,114 35,817 25,445 63.11%
-
NP to SH 75,752 40,514 23,653 12,550 47,117 35,817 25,445 106.81%
-
Tax Rate 24.99% 23.28% 25.85% 27.13% 18.64% 20.31% 20.72% -
Total Cost 172,866 120,639 86,835 42,669 196,572 153,158 106,359 38.19%
-
Net Worth 529,092 525,411 495,649 489,118 483,230 477,801 479,642 6.75%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 27,600 20,700 13,800 6,900 46,000 36,800 27,600 0.00%
Div Payout % 36.43% 51.09% 58.34% 54.98% 97.63% 102.74% 108.47% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 529,092 525,411 495,649 489,118 483,230 477,801 479,642 6.75%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 23.48% 25.14% 21.41% 22.73% 19.33% 18.95% 19.31% -
ROE 14.32% 7.71% 4.77% 2.57% 9.75% 7.50% 5.30% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 49.11 35.03 24.02 12.00 52.98 41.08 28.65 43.18%
EPS 11.53 8.81 5.14 2.73 10.24 7.79 5.53 63.13%
DPS 6.00 4.50 3.00 1.50 10.00 8.00 6.00 0.00%
NAPS 1.1502 1.1422 1.0775 1.0633 1.0505 1.0387 1.0427 6.75%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 49.11 35.03 24.02 12.00 52.98 41.08 28.65 43.18%
EPS 11.53 8.81 5.14 2.73 10.24 7.79 5.53 63.13%
DPS 6.00 4.50 3.00 1.50 10.00 8.00 6.00 0.00%
NAPS 1.1502 1.1422 1.0775 1.0633 1.0505 1.0387 1.0427 6.75%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.51 1.48 2.05 2.05 2.13 2.41 2.79 -
P/RPS 3.07 4.22 8.53 17.08 4.02 5.87 9.74 -53.65%
P/EPS 9.17 16.80 39.87 75.14 20.80 30.95 50.44 -67.87%
EY 10.91 5.95 2.51 1.33 4.81 3.23 1.98 211.64%
DY 3.97 3.04 1.46 0.73 4.69 3.32 2.15 50.45%
P/NAPS 1.31 1.30 1.90 1.93 2.03 2.32 2.68 -37.92%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 22/01/16 15/10/15 15/07/15 15/04/15 21/01/15 15/10/14 16/07/14 -
Price 1.46 1.58 2.05 2.05 2.27 2.35 2.84 -
P/RPS 2.97 4.51 8.53 17.08 4.29 5.72 9.91 -55.18%
P/EPS 8.87 17.94 39.87 75.14 22.16 30.18 51.34 -68.94%
EY 11.28 5.57 2.51 1.33 4.51 3.31 1.95 221.89%
DY 4.11 2.85 1.46 0.73 4.41 3.40 2.11 55.90%
P/NAPS 1.27 1.38 1.90 1.93 2.16 2.26 2.72 -39.78%

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