[ZHULIAN] YoY Annualized Quarter Result on 28-Feb-2017 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
28-Feb-2017 [#1]
Profit Trend
QoQ- 39.99%
YoY- 105.71%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 179,368 157,816 173,344 193,516 192,656 220,876 264,628 -6.27%
PBT 56,368 53,756 45,596 75,360 43,868 68,892 81,592 -5.97%
Tax -12,892 -10,592 -9,524 -17,128 -15,560 -18,692 -12,892 0.00%
NP 43,476 43,164 36,072 58,232 28,308 50,200 68,700 -7.33%
-
NP to SH 43,476 43,164 36,072 58,232 28,308 50,200 68,700 -7.33%
-
Tax Rate 22.87% 19.70% 20.89% 22.73% 35.47% 27.13% 15.80% -
Total Cost 135,892 114,652 137,272 135,284 164,348 170,676 195,928 -5.91%
-
Net Worth 601,818 591,145 576,839 564,327 527,987 489,118 488,979 3.51%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 55,200 36,800 36,800 27,600 27,600 27,600 55,200 0.00%
Div Payout % 126.97% 85.26% 102.02% 47.40% 97.50% 54.98% 80.35% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 601,818 591,145 576,839 564,327 527,987 489,118 488,979 3.51%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 24.24% 27.35% 20.81% 30.09% 14.69% 22.73% 25.96% -
ROE 7.22% 7.30% 6.25% 10.32% 5.36% 10.26% 14.05% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 38.99 34.31 37.68 42.07 41.88 48.02 57.53 -6.27%
EPS 9.44 9.40 7.84 12.64 6.16 10.92 14.92 -7.33%
DPS 12.00 8.00 8.00 6.00 6.00 6.00 12.00 0.00%
NAPS 1.3083 1.2851 1.254 1.2268 1.1478 1.0633 1.063 3.51%
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 39.07 34.38 37.76 42.15 41.96 48.11 57.64 -6.26%
EPS 9.47 9.40 7.86 12.68 6.17 10.93 14.96 -7.33%
DPS 12.02 8.02 8.02 6.01 6.01 6.01 12.02 0.00%
NAPS 1.3109 1.2876 1.2565 1.2292 1.1501 1.0654 1.0651 3.51%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.38 1.37 1.65 1.56 1.39 2.05 2.98 -
P/RPS 3.54 3.99 4.38 3.71 3.32 4.27 5.18 -6.14%
P/EPS 14.60 14.60 21.04 12.32 22.59 18.78 19.95 -5.06%
EY 6.85 6.85 4.75 8.11 4.43 5.32 5.01 5.34%
DY 8.70 5.84 4.85 3.85 4.32 2.93 4.03 13.67%
P/NAPS 1.05 1.07 1.32 1.27 1.21 1.93 2.80 -15.06%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 06/05/20 17/04/19 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 -
Price 1.05 1.39 1.47 1.90 1.53 2.05 2.84 -
P/RPS 2.69 4.05 3.90 4.52 3.65 4.27 4.94 -9.62%
P/EPS 11.11 14.81 18.75 15.01 24.86 18.78 19.02 -8.56%
EY 9.00 6.75 5.33 6.66 4.02 5.32 5.26 9.35%
DY 11.43 5.76 5.44 3.16 3.92 2.93 4.23 18.00%
P/NAPS 0.80 1.08 1.17 1.55 1.33 1.93 2.67 -18.18%

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