[ZHULIAN] QoQ 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- -21.26%
YoY- -43.9%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 51,023 44,017 43,336 59,009 49,776 48,522 48,379 3.60%
PBT 19,962 17,544 11,399 15,081 17,226 16,057 18,840 3.92%
Tax -4,520 -5,476 -2,381 -3,600 -2,645 -3,865 -4,282 3.66%
NP 15,442 12,068 9,018 11,481 14,581 12,192 14,558 3.99%
-
NP to SH 17,107 12,068 9,018 11,481 14,581 12,192 14,558 11.32%
-
Tax Rate 22.64% 31.21% 20.89% 23.87% 15.35% 24.07% 22.73% -
Total Cost 35,581 31,949 34,318 47,528 35,195 36,330 33,821 3.43%
-
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 9,200 9,200 9,200 13,800 6,900 6,900 6,900 21.07%
Div Payout % 53.78% 76.23% 102.02% 120.20% 47.32% 56.59% 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 30.26% 27.42% 20.81% 19.46% 29.29% 25.13% 30.09% -
ROE 2.92% 2.09% 1.56% 1.98% 2.51% 2.12% 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 11.09 9.57 9.42 12.83 10.82 10.55 10.52 3.57%
EPS 3.36 2.62 1.96 2.50 3.17 2.65 3.16 4.16%
DPS 2.00 2.00 2.00 3.00 1.50 1.50 1.50 21.07%
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 11.08 9.56 9.41 12.82 10.81 10.54 10.51 3.57%
EPS 3.72 2.62 1.96 2.49 3.17 2.65 3.16 11.45%
DPS 2.00 2.00 2.00 3.00 1.50 1.50 1.50 21.07%
NAPS 1.2723 1.2551 1.2532 1.2613 1.2636 1.2468 1.226 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 12.98 15.68 17.51 14.03 15.99 15.17 14.83 -8.47%
P/EPS 38.72 57.18 84.17 72.12 54.58 60.37 49.29 -14.82%
EY 2.58 1.75 1.19 1.39 1.83 1.66 2.03 17.28%
DY 1.39 1.33 1.21 1.67 0.87 0.94 0.96 27.89%
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 11.99 15.15 15.60 16.29 15.16 16.02 18.07 -23.86%
P/EPS 35.76 55.27 74.98 83.74 51.74 63.76 60.04 -29.14%
EY 2.80 1.81 1.33 1.19 1.93 1.57 1.67 40.99%
DY 1.50 1.38 1.36 1.44 0.91 0.89 0.79 53.15%
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