[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2014 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-May-2014 [#2]
Profit Trend
QoQ- 48.15%
YoY- -62.4%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 55,219 243,686 188,975 131,804 66,157 417,056 339,083 -70.27%
PBT 17,223 57,909 44,947 32,094 20,398 145,333 126,516 -73.63%
Tax -4,673 -10,795 -9,130 -6,649 -3,223 -24,323 -19,241 -61.17%
NP 12,550 47,114 35,817 25,445 17,175 121,010 107,275 -76.17%
-
NP to SH 12,550 47,117 35,817 25,445 17,175 121,010 107,275 -76.17%
-
Tax Rate 27.13% 18.64% 20.31% 20.72% 15.80% 16.74% 15.21% -
Total Cost 42,669 196,572 153,158 106,359 48,982 296,046 231,808 -67.74%
-
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.17%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 6,900 46,000 36,800 27,600 13,800 73,600 41,400 -69.81%
Div Payout % 54.98% 97.63% 102.74% 108.47% 80.35% 60.82% 38.59% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 489,118 483,230 477,801 479,642 488,979 504,159 505,493 -2.17%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 22.73% 19.33% 18.95% 19.31% 25.96% 29.02% 31.64% -
ROE 2.57% 9.75% 7.50% 5.30% 3.51% 24.00% 21.22% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 12.00 52.98 41.08 28.65 14.38 90.66 73.71 -70.28%
EPS 2.73 10.24 7.79 5.53 3.73 26.31 23.32 -76.16%
DPS 1.50 10.00 8.00 6.00 3.00 16.00 9.00 -69.81%
NAPS 1.0633 1.0505 1.0387 1.0427 1.063 1.096 1.0989 -2.17%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 12.03 53.08 41.16 28.71 14.41 90.84 73.86 -70.27%
EPS 2.73 10.26 7.80 5.54 3.74 26.36 23.37 -76.19%
DPS 1.50 10.02 8.02 6.01 3.01 16.03 9.02 -69.85%
NAPS 1.0654 1.0526 1.0408 1.0448 1.0651 1.0982 1.1011 -2.17%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.05 2.13 2.41 2.79 2.98 4.88 3.07 -
P/RPS 17.08 4.02 5.87 9.74 20.72 5.38 4.16 157.07%
P/EPS 75.14 20.80 30.95 50.44 79.81 18.55 13.16 220.47%
EY 1.33 4.81 3.23 1.98 1.25 5.39 7.60 -68.81%
DY 0.73 4.69 3.32 2.15 1.01 3.28 2.93 -60.50%
P/NAPS 1.93 2.03 2.32 2.68 2.80 4.45 2.79 -21.83%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 15/04/15 21/01/15 15/10/14 16/07/14 16/04/14 24/01/14 16/10/13 -
Price 2.05 2.27 2.35 2.84 2.84 3.43 4.01 -
P/RPS 17.08 4.29 5.72 9.91 19.75 3.78 5.44 114.86%
P/EPS 75.14 22.16 30.18 51.34 76.06 13.04 17.20 167.95%
EY 1.33 4.51 3.31 1.95 1.31 7.67 5.82 -62.72%
DY 0.73 4.41 3.40 2.11 1.06 4.66 2.24 -52.74%
P/NAPS 1.93 2.16 2.26 2.72 2.67 3.13 3.65 -34.68%

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