[ZHULIAN] YoY Annualized Quarter Result on 31-Aug-2013 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 5.68%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 185,856 214,870 251,966 452,110 444,325 360,940 316,953 -8.50%
PBT 39,900 70,409 59,929 168,688 138,462 107,874 101,433 -14.38%
Tax -11,722 -16,390 -12,173 -25,654 -24,102 -18,128 -18,193 -7.05%
NP 28,177 54,018 47,756 143,033 114,360 89,746 83,240 -16.50%
-
NP to SH 28,177 54,018 47,756 143,033 114,360 89,746 83,701 -16.58%
-
Tax Rate 29.38% 23.28% 20.31% 15.21% 17.41% 16.80% 17.94% -
Total Cost 157,678 160,852 204,210 309,077 329,965 271,193 233,713 -6.34%
-
Net Worth 526,055 525,411 477,801 505,493 437,459 376,623 341,427 7.46%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 27,600 27,600 49,066 55,200 55,200 55,209 55,187 -10.89%
Div Payout % 97.95% 51.09% 102.74% 38.59% 48.27% 61.52% 65.93% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 526,055 525,411 477,801 505,493 437,459 376,623 341,427 7.46%
NOSH 460,000 460,000 460,000 460,000 460,000 460,082 459,897 0.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 15.16% 25.14% 18.95% 31.64% 25.74% 24.86% 26.26% -
ROE 5.36% 10.28% 9.99% 28.30% 26.14% 23.83% 24.52% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 40.40 46.71 54.78 98.28 96.59 78.45 68.92 -8.50%
EPS 6.12 11.75 10.39 31.09 24.87 19.51 18.20 -16.59%
DPS 6.00 6.00 10.67 12.00 12.00 12.00 12.00 -10.90%
NAPS 1.1436 1.1422 1.0387 1.0989 0.951 0.8186 0.7424 7.45%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 40.40 46.71 54.78 98.28 96.59 78.47 68.90 -8.50%
EPS 6.12 11.75 10.39 31.09 24.87 19.51 18.20 -16.59%
DPS 6.00 6.00 10.67 12.00 12.00 12.00 12.00 -10.90%
NAPS 1.1436 1.1422 1.0387 1.0989 0.951 0.8187 0.7422 7.46%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.39 1.48 2.41 3.07 2.48 1.61 1.85 -
P/RPS 3.44 3.17 4.40 3.12 2.57 2.05 2.68 4.24%
P/EPS 22.69 12.60 23.21 9.87 9.98 8.25 10.16 14.31%
EY 4.41 7.93 4.31 10.13 10.02 12.12 9.84 -12.50%
DY 4.32 4.05 4.43 3.91 4.84 7.45 6.49 -6.55%
P/NAPS 1.22 1.30 2.32 2.79 2.61 1.97 2.49 -11.20%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 12/10/16 15/10/15 15/10/14 16/10/13 24/10/12 14/10/11 18/10/10 -
Price 1.39 1.58 2.35 4.01 2.76 1.66 1.92 -
P/RPS 3.44 3.38 4.29 4.08 2.86 2.12 2.79 3.54%
P/EPS 22.69 13.45 22.64 12.90 11.10 8.51 10.55 13.60%
EY 4.41 7.43 4.42 7.75 9.01 11.75 9.48 -11.96%
DY 4.32 3.80 4.54 2.99 4.35 7.23 6.25 -5.96%
P/NAPS 1.22 1.38 2.26 3.65 2.90 2.03 2.59 -11.78%

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