[ZHULIAN] YoY Annualized Quarter Result on 29-Feb-2016 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
29-Feb-2016 [#1]
Profit Trend
QoQ- -62.63%
YoY- -43.61%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 157,816 173,344 193,516 192,656 220,876 264,628 434,876 -15.53%
PBT 53,756 45,596 75,360 43,868 68,892 81,592 141,460 -14.88%
Tax -10,592 -9,524 -17,128 -15,560 -18,692 -12,892 -22,476 -11.77%
NP 43,164 36,072 58,232 28,308 50,200 68,700 118,984 -15.54%
-
NP to SH 43,164 36,072 58,232 28,308 50,200 68,700 118,984 -15.54%
-
Tax Rate 19.70% 20.89% 22.73% 35.47% 27.13% 15.80% 15.89% -
Total Cost 114,652 137,272 135,284 164,348 170,676 195,928 315,892 -15.53%
-
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 36,800 36,800 27,600 27,600 27,600 55,200 55,200 -6.53%
Div Payout % 85.26% 102.02% 47.40% 97.50% 54.98% 80.35% 46.39% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 27.35% 20.81% 30.09% 14.69% 22.73% 25.96% 27.36% -
ROE 7.30% 6.25% 10.32% 5.36% 10.26% 14.05% 26.07% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 34.31 37.68 42.07 41.88 48.02 57.53 94.54 -15.53%
EPS 9.40 7.84 12.64 6.16 10.92 14.92 25.88 -15.52%
DPS 8.00 8.00 6.00 6.00 6.00 12.00 12.00 -6.53%
NAPS 1.2851 1.254 1.2268 1.1478 1.0633 1.063 0.9922 4.40%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 34.38 37.76 42.15 41.96 48.11 57.64 94.73 -15.53%
EPS 9.40 7.86 12.68 6.17 10.93 14.96 25.92 -15.54%
DPS 8.02 8.02 6.01 6.01 6.01 12.02 12.02 -6.51%
NAPS 1.2876 1.2565 1.2292 1.1501 1.0654 1.0651 0.9942 4.40%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.37 1.65 1.56 1.39 2.05 2.98 2.67 -
P/RPS 3.99 4.38 3.71 3.32 4.27 5.18 2.82 5.95%
P/EPS 14.60 21.04 12.32 22.59 18.78 19.95 10.32 5.94%
EY 6.85 4.75 8.11 4.43 5.32 5.01 9.69 -5.61%
DY 5.84 4.85 3.85 4.32 2.93 4.03 4.49 4.47%
P/NAPS 1.07 1.32 1.27 1.21 1.93 2.80 2.69 -14.23%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 17/04/19 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 -
Price 1.39 1.47 1.90 1.53 2.05 2.84 2.90 -
P/RPS 4.05 3.90 4.52 3.65 4.27 4.94 3.07 4.72%
P/EPS 14.81 18.75 15.01 24.86 18.78 19.02 11.21 4.74%
EY 6.75 5.33 6.66 4.02 5.32 5.26 8.92 -4.53%
DY 5.76 5.44 3.16 3.92 2.93 4.23 4.14 5.65%
P/NAPS 1.08 1.17 1.55 1.33 1.93 2.67 2.92 -15.26%

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