[ZHULIAN] QoQ TTM Result on 31-Aug-2019 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
31-Aug-2019 [#3]
Profit Trend
QoQ- -11.06%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 163,184 176,010 170,622 176,534 187,829 179,524 183,406 -7.48%
PBT 55,179 64,137 63,484 65,984 73,328 66,624 64,584 -9.95%
Tax -13,746 -14,537 -13,962 -9,723 -11,736 -12,489 -12,222 8.14%
NP 41,433 49,600 49,522 56,261 61,592 54,135 52,362 -14.43%
-
NP to SH 41,433 49,600 49,522 56,261 63,257 55,800 54,027 -16.20%
-
Tax Rate 24.91% 22.67% 21.99% 14.74% 16.00% 18.75% 18.92% -
Total Cost 121,751 126,410 121,100 120,273 126,237 125,389 131,044 -4.78%
-
Net Worth 602,369 601,818 614,605 618,700 606,923 591,145 594,964 0.82%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div 64,400 59,800 55,200 46,000 46,000 46,000 46,000 25.12%
Div Payout % 155.43% 120.56% 111.47% 81.76% 72.72% 82.44% 85.14% -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 602,369 601,818 614,605 618,700 606,923 591,145 594,964 0.82%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 25.39% 28.18% 29.02% 31.87% 32.79% 30.15% 28.55% -
ROE 6.88% 8.24% 8.06% 9.09% 10.42% 9.44% 9.08% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 35.47 38.26 37.09 38.38 40.83 39.03 39.87 -7.49%
EPS 9.01 10.78 10.77 12.23 13.75 12.13 11.75 -16.20%
DPS 14.00 13.00 12.00 10.00 10.00 10.00 10.00 25.12%
NAPS 1.3095 1.3083 1.3361 1.345 1.3194 1.2851 1.2934 0.82%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 35.47 38.26 37.09 38.38 40.83 39.03 39.87 -7.49%
EPS 9.01 10.78 10.77 12.23 13.75 12.13 11.75 -16.20%
DPS 14.00 13.00 12.00 10.00 10.00 10.00 10.00 25.12%
NAPS 1.3095 1.3083 1.3361 1.345 1.3194 1.2851 1.2934 0.82%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 1.15 1.38 1.46 1.55 1.38 1.37 1.30 -
P/RPS 3.24 3.61 3.94 4.04 3.38 3.51 3.26 -0.40%
P/EPS 12.77 12.80 13.56 12.67 10.04 11.29 11.07 9.98%
EY 7.83 7.81 7.37 7.89 9.96 8.85 9.03 -9.06%
DY 12.17 9.42 8.22 6.45 7.25 7.30 7.69 35.76%
P/NAPS 0.88 1.05 1.09 1.15 1.05 1.07 1.01 -8.76%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 15/07/20 06/05/20 22/01/20 16/10/19 17/07/19 17/04/19 23/01/19 -
Price 1.29 1.05 1.53 1.65 1.44 1.39 1.30 -
P/RPS 3.64 2.74 4.12 4.30 3.53 3.56 3.26 7.62%
P/EPS 14.32 9.74 14.21 13.49 10.47 11.46 11.07 18.70%
EY 6.98 10.27 7.04 7.41 9.55 8.73 9.03 -15.76%
DY 10.85 12.38 7.84 6.06 6.94 7.19 7.69 25.77%
P/NAPS 0.99 0.80 1.15 1.23 1.09 1.08 1.01 -1.32%

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