[ZHULIAN] YoY Cumulative Quarter Result on 31-May-2013 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 127.5%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 95,382 110,488 131,804 214,953 222,865 178,910 164,247 -8.65%
PBT 22,125 31,897 32,094 77,729 68,731 51,138 52,113 -13.29%
Tax -7,106 -8,244 -6,649 -10,056 -11,186 -8,149 -9,396 -4.54%
NP 15,019 23,653 25,445 67,673 57,545 42,989 42,717 -15.97%
-
NP to SH 15,019 23,653 25,445 67,673 57,545 42,989 42,942 -16.04%
-
Tax Rate 32.12% 25.85% 20.72% 12.94% 16.28% 15.94% 18.03% -
Total Cost 80,363 86,835 106,359 147,280 165,320 135,921 121,530 -6.65%
-
Net Worth 524,446 495,649 479,642 479,457 421,866 366,440 335,395 7.72%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 13,800 13,800 27,600 27,600 27,600 27,586 20,694 -6.52%
Div Payout % 91.88% 58.34% 108.47% 40.78% 47.96% 64.17% 48.19% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 524,446 495,649 479,642 479,457 421,866 366,440 335,395 7.72%
NOSH 460,000 460,000 460,000 460,000 460,000 459,775 344,915 4.91%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 15.75% 21.41% 19.31% 31.48% 25.82% 24.03% 26.01% -
ROE 2.86% 4.77% 5.30% 14.11% 13.64% 11.73% 12.80% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 20.74 24.02 28.65 46.73 48.45 38.91 47.62 -12.92%
EPS 3.27 5.14 5.53 14.71 12.51 9.35 12.45 -19.95%
DPS 3.00 3.00 6.00 6.00 6.00 6.00 6.00 -10.90%
NAPS 1.1401 1.0775 1.0427 1.0423 0.9171 0.797 0.9724 2.68%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 20.74 24.02 28.65 46.73 48.45 38.89 35.71 -8.65%
EPS 3.27 5.14 5.53 14.71 12.51 9.35 9.34 -16.03%
DPS 3.00 3.00 6.00 6.00 6.00 6.00 4.50 -6.52%
NAPS 1.1401 1.0775 1.0427 1.0423 0.9171 0.7966 0.7291 7.72%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.39 2.05 2.79 3.09 1.97 1.70 2.44 -
P/RPS 6.70 8.53 9.74 6.61 4.07 4.37 5.12 4.58%
P/EPS 42.57 39.87 50.44 21.00 15.75 18.18 19.60 13.78%
EY 2.35 2.51 1.98 4.76 6.35 5.50 5.10 -12.10%
DY 2.16 1.46 2.15 1.94 3.05 3.53 2.46 -2.14%
P/NAPS 1.22 1.90 2.68 2.96 2.15 2.13 2.51 -11.31%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 -
Price 1.37 2.05 2.84 3.10 2.10 1.75 2.73 -
P/RPS 6.61 8.53 9.91 6.63 4.33 4.50 5.73 2.40%
P/EPS 41.96 39.87 51.34 21.07 16.79 18.72 21.93 11.40%
EY 2.38 2.51 1.95 4.75 5.96 5.34 4.56 -10.26%
DY 2.19 1.46 2.11 1.94 2.86 3.43 2.20 -0.07%
P/NAPS 1.20 1.90 2.72 2.97 2.29 2.20 2.81 -13.21%

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