[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2013 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 58.52%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 131,804 66,157 417,056 339,083 214,953 108,719 450,425 -55.95%
PBT 32,094 20,398 145,333 126,516 77,729 35,365 141,323 -62.81%
Tax -6,649 -3,223 -24,323 -19,241 -10,056 -5,619 -24,233 -57.80%
NP 25,445 17,175 121,010 107,275 67,673 29,746 117,090 -63.88%
-
NP to SH 25,445 17,175 121,010 107,275 67,673 29,746 117,093 -63.88%
-
Tax Rate 20.72% 15.80% 16.74% 15.21% 12.94% 15.89% 17.15% -
Total Cost 106,359 48,982 296,046 231,808 147,280 78,973 333,335 -53.33%
-
Net Worth 479,642 488,979 504,159 505,493 479,457 456,412 451,769 4.07%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 27,600 13,800 73,600 41,400 27,600 13,800 71,286 -46.90%
Div Payout % 108.47% 80.35% 60.82% 38.59% 40.78% 46.39% 60.88% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 479,642 488,979 504,159 505,493 479,457 456,412 451,769 4.07%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 19.31% 25.96% 29.02% 31.64% 31.48% 27.36% 26.00% -
ROE 5.30% 3.51% 24.00% 21.22% 14.11% 6.52% 25.92% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 28.65 14.38 90.66 73.71 46.73 23.63 97.94 -55.96%
EPS 5.53 3.73 26.31 23.32 14.71 6.47 25.46 -63.90%
DPS 6.00 3.00 16.00 9.00 6.00 3.00 15.50 -46.91%
NAPS 1.0427 1.063 1.096 1.0989 1.0423 0.9922 0.9823 4.06%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 28.65 14.38 90.66 73.71 46.73 23.63 97.94 -55.96%
EPS 5.53 3.73 26.31 23.32 14.71 6.47 25.46 -63.90%
DPS 6.00 3.00 16.00 9.00 6.00 3.00 15.50 -46.91%
NAPS 1.0427 1.063 1.096 1.0989 1.0423 0.9922 0.9823 4.06%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.79 2.98 4.88 3.07 3.09 2.67 2.60 -
P/RPS 9.74 20.72 5.38 4.16 6.61 11.30 2.65 138.35%
P/EPS 50.44 79.81 18.55 13.16 21.00 41.29 10.21 190.35%
EY 1.98 1.25 5.39 7.60 4.76 2.42 9.79 -65.57%
DY 2.15 1.01 3.28 2.93 1.94 1.12 5.96 -49.35%
P/NAPS 2.68 2.80 4.45 2.79 2.96 2.69 2.65 0.75%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 16/07/14 16/04/14 24/01/14 16/10/13 17/07/13 17/04/13 23/01/13 -
Price 2.84 2.84 3.43 4.01 3.10 2.90 2.82 -
P/RPS 9.91 19.75 3.78 5.44 6.63 12.27 2.88 128.09%
P/EPS 51.34 76.06 13.04 17.20 21.07 44.85 11.08 178.19%
EY 1.95 1.31 7.67 5.82 4.75 2.23 9.03 -64.03%
DY 2.11 1.06 4.66 2.24 1.94 1.03 5.50 -47.23%
P/NAPS 2.72 2.67 3.13 3.65 2.97 2.92 2.87 -3.51%

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