[ZHULIAN] QoQ TTM 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- 8.76%
YoY- 2.3%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 176,534 187,829 179,524 183,406 197,385 196,138 200,643 -8.15%
PBT 65,984 73,328 66,624 64,584 63,986 61,250 59,763 6.80%
Tax -9,723 -11,736 -12,489 -12,222 -15,977 -14,102 -12,491 -15.34%
NP 56,261 61,592 54,135 52,362 48,009 47,148 47,272 12.27%
-
NP to SH 56,261 63,257 55,800 54,027 49,674 47,148 47,272 12.27%
-
Tax Rate 14.74% 16.00% 18.75% 18.92% 24.97% 23.02% 20.90% -
Total Cost 120,273 126,237 125,389 131,044 149,376 148,990 153,371 -14.92%
-
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 46,000 46,000 46,000 46,000 41,400 39,100 36,800 15.99%
Div Payout % 81.76% 72.72% 82.44% 85.14% 83.34% 82.93% 77.85% -
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 31.87% 32.79% 30.15% 28.55% 24.32% 24.04% 23.56% -
ROE 9.09% 10.42% 9.44% 9.08% 8.48% 8.16% 8.19% -
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 38.38 40.83 39.03 39.87 42.91 42.64 43.62 -8.15%
EPS 12.23 13.75 12.13 11.75 10.80 10.25 10.28 12.24%
DPS 10.00 10.00 10.00 10.00 9.00 8.50 8.00 15.99%
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 38.38 40.83 39.03 39.87 42.91 42.64 43.62 -8.15%
EPS 12.23 13.75 12.13 11.75 10.80 10.25 10.28 12.24%
DPS 10.00 10.00 10.00 10.00 9.00 8.50 8.00 15.99%
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 4.04 3.38 3.51 3.26 3.36 3.52 3.78 4.52%
P/EPS 12.67 10.04 11.29 11.07 13.33 14.63 16.06 -14.58%
EY 7.89 9.96 8.85 9.03 7.50 6.83 6.23 17.00%
DY 6.45 7.25 7.30 7.69 6.25 5.67 4.85 20.87%
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 4.30 3.53 3.56 3.26 3.10 3.40 3.37 17.58%
P/EPS 13.49 10.47 11.46 11.07 12.32 14.15 14.30 -3.80%
EY 7.41 9.55 8.73 9.03 8.12 7.07 6.99 3.95%
DY 6.06 6.94 7.19 7.69 6.77 5.86 5.44 7.43%
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