[ZHULIAN] YoY TTM Result on 29-Feb-2016 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
29-Feb-2016 [#1]
Profit Trend
QoQ- -10.71%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 179,524 200,643 191,516 218,855 232,748 374,493 447,264 -14.10%
PBT 66,624 59,763 64,119 64,459 54,734 130,366 142,102 -11.85%
Tax -12,489 -12,491 -15,040 -16,888 -12,245 -21,927 -23,661 -10.09%
NP 54,135 47,272 49,079 47,571 42,489 108,439 118,441 -12.22%
-
NP to SH 55,800 47,272 49,079 45,609 42,492 108,439 118,444 -11.78%
-
Tax Rate 18.75% 20.90% 23.46% 26.20% 22.37% 16.82% 16.65% -
Total Cost 125,389 153,371 142,437 171,284 190,259 266,054 328,823 -14.83%
-
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 46,000 36,800 27,600 27,600 39,100 73,600 71,297 -7.04%
Div Payout % 82.44% 77.85% 56.24% 60.51% 92.02% 67.87% 60.19% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 591,145 576,839 564,327 527,987 489,118 488,979 456,412 4.40%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 30.15% 23.56% 25.63% 21.74% 18.26% 28.96% 26.48% -
ROE 9.44% 8.19% 8.70% 8.64% 8.69% 22.18% 25.95% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 39.03 43.62 41.63 47.58 50.60 81.41 97.23 -14.10%
EPS 12.13 10.28 10.67 9.92 9.24 23.57 25.75 -11.78%
DPS 10.00 8.00 6.00 6.00 8.50 16.00 15.50 -7.04%
NAPS 1.2851 1.254 1.2268 1.1478 1.0633 1.063 0.9922 4.40%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 39.03 43.62 41.63 47.58 50.60 81.41 97.23 -14.10%
EPS 12.13 10.28 10.67 9.92 9.24 23.57 25.75 -11.78%
DPS 10.00 8.00 6.00 6.00 8.50 16.00 15.50 -7.04%
NAPS 1.2851 1.254 1.2268 1.1478 1.0633 1.063 0.9922 4.40%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.37 1.65 1.56 1.39 2.05 2.98 2.67 -
P/RPS 3.51 3.78 3.75 2.92 4.05 3.66 2.75 4.14%
P/EPS 11.29 16.06 14.62 14.02 22.19 12.64 10.37 1.42%
EY 8.85 6.23 6.84 7.13 4.51 7.91 9.64 -1.41%
DY 7.30 4.85 3.85 4.32 4.15 5.37 5.81 3.87%
P/NAPS 1.07 1.32 1.27 1.21 1.93 2.80 2.69 -14.23%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 17/04/19 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 -
Price 1.39 1.47 1.90 1.53 2.05 2.84 2.90 -
P/RPS 3.56 3.37 4.56 3.22 4.05 3.49 2.98 3.00%
P/EPS 11.46 14.30 17.81 15.43 22.19 12.05 11.26 0.29%
EY 8.73 6.99 5.62 6.48 4.51 8.30 8.88 -0.28%
DY 7.19 5.44 3.16 3.92 4.15 5.63 5.34 5.08%
P/NAPS 1.08 1.17 1.55 1.33 1.93 2.67 2.92 -15.26%

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