[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2017 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
30-Nov-2017 [#4]
Profit Trend
QoQ- 27.78%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 138,376 87,353 43,336 205,686 146,677 96,901 48,379 101.11%
PBT 48,905 28,943 11,399 67,204 52,123 34,897 18,840 88.55%
Tax -12,377 -7,857 -2,381 -14,392 -10,792 -8,147 -4,282 102.52%
NP 36,528 21,086 9,018 52,812 41,331 26,750 14,558 84.34%
-
NP to SH 37,278 21,086 9,018 52,812 41,331 26,750 14,558 86.84%
-
Tax Rate 25.31% 27.15% 20.89% 21.42% 20.70% 23.35% 22.73% -
Total Cost 101,848 66,267 34,318 152,874 105,346 70,151 33,821 108.11%
-
Net Worth 585,626 577,714 576,839 580,565 581,624 573,895 564,327 2.49%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 27,600 18,400 9,200 34,500 20,700 13,800 6,900 151.34%
Div Payout % 74.04% 87.26% 102.02% 65.33% 50.08% 51.59% 47.40% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 585,626 577,714 576,839 580,565 581,624 573,895 564,327 2.49%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 26.40% 24.14% 20.81% 25.68% 28.18% 27.61% 30.09% -
ROE 6.37% 3.65% 1.56% 9.10% 7.11% 4.66% 2.58% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 30.08 18.99 9.42 44.71 31.89 21.07 10.52 101.06%
EPS 7.94 4.58 1.96 11.48 8.99 5.82 3.16 84.51%
DPS 6.00 4.00 2.00 7.50 4.50 3.00 1.50 151.34%
NAPS 1.2731 1.2559 1.254 1.2621 1.2644 1.2476 1.2268 2.49%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 30.08 18.99 9.42 44.71 31.89 21.07 10.52 101.06%
EPS 7.94 4.58 1.96 11.48 8.99 5.82 3.16 84.51%
DPS 6.00 4.00 2.00 7.50 4.50 3.00 1.50 151.34%
NAPS 1.2731 1.2559 1.254 1.2621 1.2644 1.2476 1.2268 2.49%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 1.44 1.50 1.65 1.80 1.73 1.60 1.56 -
P/RPS 4.79 7.90 17.51 4.03 5.43 7.60 14.83 -52.82%
P/EPS 17.77 32.72 84.17 15.68 19.25 27.51 49.29 -49.25%
EY 5.63 3.06 1.19 6.38 5.19 3.63 2.03 97.03%
DY 4.17 2.67 1.21 4.17 2.60 1.87 0.96 165.51%
P/NAPS 1.13 1.19 1.32 1.43 1.37 1.28 1.27 -7.47%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 17/10/18 18/07/18 18/04/18 24/01/18 11/10/17 12/07/17 12/04/17 -
Price 1.33 1.45 1.47 2.09 1.64 1.69 1.90 -
P/RPS 4.42 7.64 15.60 4.67 5.14 8.02 18.07 -60.78%
P/EPS 16.41 31.63 74.98 18.20 18.25 29.06 60.04 -57.78%
EY 6.09 3.16 1.33 5.49 5.48 3.44 1.67 136.36%
DY 4.51 2.76 1.36 3.59 2.74 1.78 0.79 218.41%
P/NAPS 1.04 1.15 1.17 1.66 1.30 1.35 1.55 -23.30%

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