[ZHULIAN] QoQ Quarter Result on 30-Nov-2018 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
30-Nov-2018 [#4]
Profit Trend
QoQ- -7.44%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 39,728 52,322 39,454 45,030 51,023 44,017 43,336 -5.61%
PBT 12,618 24,248 13,439 15,679 19,962 17,544 11,399 6.98%
Tax -2,507 -4,723 -2,648 155 -4,520 -5,476 -2,381 3.48%
NP 10,111 19,525 10,791 15,834 15,442 12,068 9,018 7.90%
-
NP to SH 10,111 19,525 10,791 15,834 17,107 12,068 9,018 7.90%
-
Tax Rate 19.87% 19.48% 19.70% -0.99% 22.64% 31.21% 20.89% -
Total Cost 29,617 32,797 28,663 29,196 35,581 31,949 34,318 -9.33%
-
Net Worth 618,700 606,923 591,145 594,964 585,626 577,714 576,839 4.76%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 9,200 9,200 9,200 18,400 9,200 9,200 9,200 0.00%
Div Payout % 90.99% 47.12% 85.26% 116.21% 53.78% 76.23% 102.02% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 618,700 606,923 591,145 594,964 585,626 577,714 576,839 4.76%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 25.45% 37.32% 27.35% 35.16% 30.26% 27.42% 20.81% -
ROE 1.63% 3.22% 1.83% 2.66% 2.92% 2.09% 1.56% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 8.64 11.37 8.58 9.79 11.09 9.57 9.42 -5.58%
EPS 2.20 4.24 2.35 3.44 3.36 2.62 1.96 7.98%
DPS 2.00 2.00 2.00 4.00 2.00 2.00 2.00 0.00%
NAPS 1.345 1.3194 1.2851 1.2934 1.2731 1.2559 1.254 4.76%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 8.64 11.37 8.58 9.79 11.09 9.57 9.42 -5.58%
EPS 2.20 4.24 2.35 3.44 3.36 2.62 1.96 7.98%
DPS 2.00 2.00 2.00 4.00 2.00 2.00 2.00 0.00%
NAPS 1.345 1.3194 1.2851 1.2934 1.2731 1.2559 1.254 4.76%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 1.55 1.38 1.37 1.30 1.44 1.50 1.65 -
P/RPS 17.95 12.13 15.97 13.28 12.98 15.68 17.51 1.66%
P/EPS 70.52 32.51 58.40 37.77 38.72 57.18 84.17 -11.09%
EY 1.42 3.08 1.71 2.65 2.58 1.75 1.19 12.46%
DY 1.29 1.45 1.46 3.08 1.39 1.33 1.21 4.34%
P/NAPS 1.15 1.05 1.07 1.01 1.13 1.19 1.32 -8.75%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 16/10/19 17/07/19 17/04/19 23/01/19 17/10/18 18/07/18 18/04/18 -
Price 1.65 1.44 1.39 1.30 1.33 1.45 1.47 -
P/RPS 19.10 12.66 16.21 13.28 11.99 15.15 15.60 14.40%
P/EPS 75.07 33.93 59.25 37.77 35.76 55.27 74.98 0.07%
EY 1.33 2.95 1.69 2.65 2.80 1.81 1.33 0.00%
DY 1.21 1.39 1.44 3.08 1.50 1.38 1.36 -7.47%
P/NAPS 1.23 1.09 1.08 1.01 1.04 1.15 1.17 3.38%

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