[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2018 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
31-Aug-2018 [#3]
Profit Trend
QoQ- 76.79%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 91,776 39,454 183,406 138,376 87,353 43,336 205,686 -41.63%
PBT 37,687 13,439 64,584 48,905 28,943 11,399 67,204 -32.02%
Tax -7,370 -2,648 -12,222 -12,377 -7,857 -2,381 -14,392 -36.01%
NP 30,317 10,791 52,362 36,528 21,086 9,018 52,812 -30.95%
-
NP to SH 30,317 10,791 52,362 37,278 21,086 9,018 52,812 -30.95%
-
Tax Rate 19.56% 19.70% 18.92% 25.31% 27.15% 20.89% 21.42% -
Total Cost 61,459 28,663 131,044 101,848 66,267 34,318 152,874 -45.55%
-
Net Worth 606,923 591,145 594,964 585,626 577,714 576,839 580,565 3.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 9,200 9,200 46,000 27,600 18,400 9,200 34,500 -58.60%
Div Payout % 30.35% 85.26% 87.85% 74.04% 87.26% 102.02% 65.33% -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 606,923 591,145 594,964 585,626 577,714 576,839 580,565 3.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 33.03% 27.35% 28.55% 26.40% 24.14% 20.81% 25.68% -
ROE 5.00% 1.83% 8.80% 6.37% 3.65% 1.56% 9.10% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 19.95 8.58 39.87 30.08 18.99 9.42 44.71 -41.63%
EPS 6.59 2.35 11.38 7.94 4.58 1.96 11.48 -30.95%
DPS 2.00 2.00 10.00 6.00 4.00 2.00 7.50 -58.60%
NAPS 1.3194 1.2851 1.2934 1.2731 1.2559 1.254 1.2621 3.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 19.95 8.58 39.87 30.08 18.99 9.42 44.71 -41.63%
EPS 6.59 2.35 11.38 7.94 4.58 1.96 11.48 -30.95%
DPS 2.00 2.00 10.00 6.00 4.00 2.00 7.50 -58.60%
NAPS 1.3194 1.2851 1.2934 1.2731 1.2559 1.254 1.2621 3.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 1.38 1.37 1.30 1.44 1.50 1.65 1.80 -
P/RPS 6.92 15.97 3.26 4.79 7.90 17.51 4.03 43.44%
P/EPS 20.94 58.40 11.42 17.77 32.72 84.17 15.68 21.29%
EY 4.78 1.71 8.76 5.63 3.06 1.19 6.38 -17.52%
DY 1.45 1.46 7.69 4.17 2.67 1.21 4.17 -50.58%
P/NAPS 1.05 1.07 1.01 1.13 1.19 1.32 1.43 -18.62%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 17/07/19 17/04/19 23/01/19 17/10/18 18/07/18 18/04/18 24/01/18 -
Price 1.44 1.39 1.30 1.33 1.45 1.47 2.09 -
P/RPS 7.22 16.21 3.26 4.42 7.64 15.60 4.67 33.74%
P/EPS 21.85 59.25 11.42 16.41 31.63 74.98 18.20 12.97%
EY 4.58 1.69 8.76 6.09 3.16 1.33 5.49 -11.39%
DY 1.39 1.44 7.69 4.51 2.76 1.36 3.59 -46.90%
P/NAPS 1.09 1.08 1.01 1.04 1.15 1.17 1.66 -24.47%

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