[ZHULIAN] YoY Annualized Quarter Result on 30-Nov-2013 [#4]

Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
QoQ- -15.4%
YoY- 3.35%
View:
Show?
Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 191,301 225,910 243,686 417,056 450,425 357,542 322,611 -8.33%
PBT 56,246 70,715 57,909 145,333 141,323 115,072 105,897 -9.99%
Tax -14,648 -17,671 -10,795 -24,323 -24,233 -19,752 -19,225 -4.42%
NP 41,598 53,044 47,114 121,010 117,090 95,320 86,672 -11.50%
-
NP to SH 41,598 75,752 47,117 121,010 117,093 95,320 87,065 -11.57%
-
Tax Rate 26.04% 24.99% 18.64% 16.74% 17.15% 17.16% 18.15% -
Total Cost 149,703 172,866 196,572 296,046 333,335 262,222 235,939 -7.29%
-
Net Worth 553,932 529,092 483,230 504,159 451,769 392,366 351,939 7.84%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 27,600 27,600 46,000 73,600 71,286 55,204 55,191 -10.89%
Div Payout % 66.35% 36.43% 97.63% 60.82% 60.88% 57.92% 63.39% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 553,932 529,092 483,230 504,159 451,769 392,366 351,939 7.84%
NOSH 460,000 460,000 460,000 460,000 460,000 460,038 459,931 0.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 21.74% 23.48% 19.33% 29.02% 26.00% 26.66% 26.87% -
ROE 7.51% 14.32% 9.75% 24.00% 25.92% 24.29% 24.74% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 41.59 49.11 52.98 90.66 97.94 77.72 70.14 -8.33%
EPS 9.04 11.53 10.24 26.31 25.46 20.72 18.93 -11.57%
DPS 6.00 6.00 10.00 16.00 15.50 12.00 12.00 -10.90%
NAPS 1.2042 1.1502 1.0505 1.096 0.9823 0.8529 0.7652 7.84%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 41.59 49.11 52.98 90.66 97.94 77.73 70.13 -8.33%
EPS 9.04 11.53 10.24 26.31 25.46 20.72 18.93 -11.57%
DPS 6.00 6.00 10.00 16.00 15.50 12.00 12.00 -10.90%
NAPS 1.2042 1.1502 1.0505 1.096 0.9823 0.853 0.7651 7.84%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.30 1.51 2.13 4.88 2.60 1.72 1.73 -
P/RPS 3.13 3.07 4.02 5.38 2.65 2.21 2.47 4.02%
P/EPS 14.38 9.17 20.80 18.55 10.21 8.30 9.14 7.83%
EY 6.96 10.91 4.81 5.39 9.79 12.05 10.94 -7.25%
DY 4.62 3.97 4.69 3.28 5.96 6.98 6.94 -6.55%
P/NAPS 1.08 1.31 2.03 4.45 2.65 2.02 2.26 -11.56%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 26/01/11 -
Price 1.24 1.46 2.27 3.43 2.82 1.89 1.74 -
P/RPS 2.98 2.97 4.29 3.78 2.88 2.43 2.48 3.10%
P/EPS 13.71 8.87 22.16 13.04 11.08 9.12 9.19 6.88%
EY 7.29 11.28 4.51 7.67 9.03 10.96 10.88 -6.45%
DY 4.84 4.11 4.41 4.66 5.50 6.35 6.90 -5.73%
P/NAPS 1.03 1.27 2.16 3.13 2.87 2.22 2.27 -12.32%

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