[ZHULIAN] YoY Annualized Quarter Result on 31-May-2017 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
31-May-2017 [#2]
Profit Trend
QoQ- -8.13%
YoY- 78.11%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 168,676 183,552 174,706 193,802 190,764 220,976 263,608 -7.16%
PBT 58,764 75,374 57,886 69,794 44,250 63,794 64,188 -1.45%
Tax -14,310 -14,740 -15,714 -16,294 -14,212 -16,488 -13,298 1.22%
NP 44,454 60,634 42,172 53,500 30,038 47,306 50,890 -2.22%
-
NP to SH 44,454 60,634 42,172 53,500 30,038 47,306 50,890 -2.22%
-
Tax Rate 24.35% 19.56% 27.15% 23.35% 32.12% 25.85% 20.72% -
Total Cost 124,222 122,918 132,534 140,302 160,726 173,670 212,718 -8.56%
-
Net Worth 602,369 606,923 577,714 573,895 524,446 495,649 479,642 3.86%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 55,200 18,400 36,800 27,600 27,600 27,600 55,200 0.00%
Div Payout % 124.17% 30.35% 87.26% 51.59% 91.88% 58.34% 108.47% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 602,369 606,923 577,714 573,895 524,446 495,649 479,642 3.86%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 26.35% 33.03% 24.14% 27.61% 15.75% 21.41% 19.31% -
ROE 7.38% 9.99% 7.30% 9.32% 5.73% 9.54% 10.61% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 36.67 39.90 37.98 42.13 41.47 48.04 57.31 -7.16%
EPS 9.66 13.18 9.16 11.64 6.54 10.28 11.06 -2.22%
DPS 12.00 4.00 8.00 6.00 6.00 6.00 12.00 0.00%
NAPS 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 1.0427 3.86%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 36.74 39.98 38.05 42.21 41.55 48.13 57.42 -7.16%
EPS 9.68 13.21 9.19 11.65 6.54 10.30 11.08 -2.22%
DPS 12.02 4.01 8.02 6.01 6.01 6.01 12.02 0.00%
NAPS 1.3121 1.322 1.2584 1.2501 1.1424 1.0796 1.0448 3.86%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 1.15 1.38 1.50 1.60 1.39 2.05 2.79 -
P/RPS 3.14 3.46 3.95 3.80 3.35 4.27 4.87 -7.04%
P/EPS 11.90 10.47 16.36 13.76 21.29 19.93 25.22 -11.75%
EY 8.40 9.55 6.11 7.27 4.70 5.02 3.97 13.29%
DY 10.43 2.90 5.33 3.75 4.32 2.93 4.30 15.89%
P/NAPS 0.88 1.05 1.19 1.28 1.22 1.90 2.68 -16.92%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 15/07/20 17/07/19 18/07/18 12/07/17 13/07/16 15/07/15 16/07/14 -
Price 1.29 1.44 1.45 1.69 1.37 2.05 2.84 -
P/RPS 3.52 3.61 3.82 4.01 3.30 4.27 4.96 -5.55%
P/EPS 13.35 10.92 15.82 14.53 20.98 19.93 25.67 -10.31%
EY 7.49 9.15 6.32 6.88 4.77 5.02 3.90 11.47%
DY 9.30 2.78 5.52 3.55 4.38 2.93 4.23 14.01%
P/NAPS 0.99 1.09 1.15 1.35 1.20 1.90 2.72 -15.48%

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