[ZHULIAN] YoY TTM Result on 28-Feb-2015 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
28-Feb-2015 [#1]
Profit Trend
QoQ- -9.82%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 200,643 191,516 218,855 232,748 374,493 447,264 383,199 -10.21%
PBT 59,763 64,119 64,459 54,734 130,366 142,102 122,966 -11.32%
Tax -12,491 -15,040 -16,888 -12,245 -21,927 -23,661 -20,444 -7.87%
NP 47,272 49,079 47,571 42,489 108,439 118,441 102,522 -12.09%
-
NP to SH 47,272 49,079 45,609 42,492 108,439 118,444 102,522 -12.09%
-
Tax Rate 20.90% 23.46% 26.20% 22.37% 16.82% 16.65% 16.63% -
Total Cost 153,371 142,437 171,284 190,259 266,054 328,823 280,677 -9.57%
-
Net Worth 576,839 564,327 527,987 489,118 488,979 456,412 406,596 5.99%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 36,800 27,600 27,600 39,100 73,600 71,297 55,191 -6.52%
Div Payout % 77.85% 56.24% 60.51% 92.02% 67.87% 60.19% 53.83% -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 576,839 564,327 527,987 489,118 488,979 456,412 406,596 5.99%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,210 -0.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 23.56% 25.63% 21.74% 18.26% 28.96% 26.48% 26.75% -
ROE 8.19% 8.70% 8.64% 8.69% 22.18% 25.95% 25.21% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 43.62 41.63 47.58 50.60 81.41 97.23 83.27 -10.21%
EPS 10.28 10.67 9.92 9.24 23.57 25.75 22.28 -12.08%
DPS 8.00 6.00 6.00 8.50 16.00 15.50 12.00 -6.53%
NAPS 1.254 1.2268 1.1478 1.0633 1.063 0.9922 0.8835 6.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 43.62 41.63 47.58 50.60 81.41 97.23 83.30 -10.21%
EPS 10.28 10.67 9.92 9.24 23.57 25.75 22.29 -12.09%
DPS 8.00 6.00 6.00 8.50 16.00 15.50 12.00 -6.53%
NAPS 1.254 1.2268 1.1478 1.0633 1.063 0.9922 0.8839 5.99%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.65 1.56 1.39 2.05 2.98 2.67 1.89 -
P/RPS 3.78 3.75 2.92 4.05 3.66 2.75 2.27 8.86%
P/EPS 16.06 14.62 14.02 22.19 12.64 10.37 8.48 11.22%
EY 6.23 6.84 7.13 4.51 7.91 9.64 11.79 -10.08%
DY 4.85 3.85 4.32 4.15 5.37 5.81 6.35 -4.38%
P/NAPS 1.32 1.27 1.21 1.93 2.80 2.69 2.14 -7.73%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 12/04/12 -
Price 1.47 1.90 1.53 2.05 2.84 2.90 1.90 -
P/RPS 3.37 4.56 3.22 4.05 3.49 2.98 2.28 6.72%
P/EPS 14.30 17.81 15.43 22.19 12.05 11.26 8.53 8.98%
EY 6.99 5.62 6.48 4.51 8.30 8.88 11.72 -8.24%
DY 5.44 3.16 3.92 4.15 5.63 5.34 6.32 -2.46%
P/NAPS 1.17 1.55 1.33 1.93 2.67 2.92 2.15 -9.63%

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