[ZHULIAN] YoY TTM Result on 30-Nov-2013 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
QoQ- -12.69%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 191,301 225,910 243,686 417,055 450,425 357,542 322,611 -8.33%
PBT 56,246 70,715 57,909 145,333 141,323 115,856 105,897 -9.99%
Tax -14,648 -17,671 -10,795 -24,323 -24,233 -19,752 -19,225 -4.42%
NP 41,598 53,044 47,114 121,010 117,090 96,104 86,672 -11.50%
-
NP to SH 41,598 51,082 47,117 121,010 117,093 95,430 86,973 -11.55%
-
Tax Rate 26.04% 24.99% 18.64% 16.74% 17.15% 17.05% 18.15% -
Total Cost 149,703 172,866 196,572 296,045 333,335 261,438 235,939 -7.29%
-
Net Worth 553,932 529,092 483,230 504,159 451,857 392,306 352,006 7.84%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 27,600 27,600 46,000 73,600 71,303 54,755 48,302 -8.89%
Div Payout % 66.35% 54.03% 97.63% 60.82% 60.89% 57.38% 55.54% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 553,932 529,092 483,230 504,159 451,857 392,306 352,006 7.84%
NOSH 460,000 460,000 460,000 460,000 460,000 459,968 460,018 -0.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 21.74% 23.48% 19.33% 29.02% 26.00% 26.88% 26.87% -
ROE 7.51% 9.65% 9.75% 24.00% 25.91% 24.33% 24.71% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 41.59 49.11 52.98 90.66 97.92 77.73 70.13 -8.33%
EPS 9.04 11.10 10.24 26.31 25.46 20.75 18.91 -11.56%
DPS 6.00 6.00 10.00 16.00 15.50 11.90 10.50 -8.89%
NAPS 1.2042 1.1502 1.0505 1.096 0.9823 0.8529 0.7652 7.84%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 41.59 49.11 52.98 90.66 97.92 77.73 70.13 -8.33%
EPS 9.04 11.10 10.24 26.31 25.46 20.75 18.91 -11.56%
DPS 6.00 6.00 10.00 16.00 15.50 11.90 10.50 -8.89%
NAPS 1.2042 1.1502 1.0505 1.096 0.9823 0.8528 0.7652 7.84%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.30 1.51 2.13 4.88 2.60 1.72 1.73 -
P/RPS 3.13 3.07 4.02 5.38 2.66 2.21 2.47 4.02%
P/EPS 14.38 13.60 20.80 18.55 10.21 8.29 9.15 7.81%
EY 6.96 7.35 4.81 5.39 9.79 12.06 10.93 -7.23%
DY 4.62 3.97 4.69 3.28 5.96 6.92 6.07 -4.44%
P/NAPS 1.08 1.31 2.03 4.45 2.65 2.02 2.26 -11.56%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 22/01/16 21/01/15 24/01/14 23/01/13 19/01/12 26/01/11 -
Price 1.24 1.46 2.27 3.43 2.82 1.89 1.74 -
P/RPS 2.98 2.97 4.29 3.78 2.88 2.43 2.48 3.10%
P/EPS 13.71 13.15 22.16 13.04 11.08 9.11 9.20 6.86%
EY 7.29 7.61 4.51 7.67 9.03 10.98 10.87 -6.43%
DY 4.84 4.11 4.41 4.66 5.50 6.30 6.03 -3.59%
P/NAPS 1.03 1.27 2.16 3.13 2.87 2.22 2.27 -12.32%

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