[ZHULIAN] YoY Cumulative Quarter Result on 31-May-2015 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-May-2015 [#2]
Profit Trend
QoQ- 88.47%
YoY- -7.04%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 87,353 96,901 95,382 110,488 131,804 214,953 222,865 -14.44%
PBT 28,943 34,897 22,125 31,897 32,094 77,729 68,731 -13.41%
Tax -7,857 -8,147 -7,106 -8,244 -6,649 -10,056 -11,186 -5.71%
NP 21,086 26,750 15,019 23,653 25,445 67,673 57,545 -15.40%
-
NP to SH 21,086 26,750 15,019 23,653 25,445 67,673 57,545 -15.40%
-
Tax Rate 27.15% 23.35% 32.12% 25.85% 20.72% 12.94% 16.28% -
Total Cost 66,267 70,151 80,363 86,835 106,359 147,280 165,320 -14.12%
-
Net Worth 577,714 573,895 524,446 495,649 479,642 479,457 421,866 5.37%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 18,400 13,800 13,800 13,800 27,600 27,600 27,600 -6.53%
Div Payout % 87.26% 51.59% 91.88% 58.34% 108.47% 40.78% 47.96% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 577,714 573,895 524,446 495,649 479,642 479,457 421,866 5.37%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 24.14% 27.61% 15.75% 21.41% 19.31% 31.48% 25.82% -
ROE 3.65% 4.66% 2.86% 4.77% 5.30% 14.11% 13.64% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 18.99 21.07 20.74 24.02 28.65 46.73 48.45 -14.44%
EPS 4.58 5.82 3.27 5.14 5.53 14.71 12.51 -15.41%
DPS 4.00 3.00 3.00 3.00 6.00 6.00 6.00 -6.53%
NAPS 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 5.37%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 19.03 21.11 20.78 24.07 28.71 46.82 48.54 -14.44%
EPS 4.59 5.83 3.27 5.15 5.54 14.74 12.53 -15.40%
DPS 4.01 3.01 3.01 3.01 6.01 6.01 6.01 -6.51%
NAPS 1.2584 1.2501 1.1424 1.0796 1.0448 1.0444 0.9189 5.37%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 1.50 1.60 1.39 2.05 2.79 3.09 1.97 -
P/RPS 7.90 7.60 6.70 8.53 9.74 6.61 4.07 11.68%
P/EPS 32.72 27.51 42.57 39.87 50.44 21.00 15.75 12.95%
EY 3.06 3.63 2.35 2.51 1.98 4.76 6.35 -11.45%
DY 2.67 1.87 2.16 1.46 2.15 1.94 3.05 -2.19%
P/NAPS 1.19 1.28 1.22 1.90 2.68 2.96 2.15 -9.38%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 18/07/18 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 -
Price 1.45 1.69 1.37 2.05 2.84 3.10 2.10 -
P/RPS 7.64 8.02 6.61 8.53 9.91 6.63 4.33 9.92%
P/EPS 31.63 29.06 41.96 39.87 51.34 21.07 16.79 11.12%
EY 3.16 3.44 2.38 2.51 1.95 4.75 5.96 -10.03%
DY 2.76 1.78 2.19 1.46 2.11 1.94 2.86 -0.59%
P/NAPS 1.15 1.35 1.20 1.90 2.72 2.97 2.29 -10.84%

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