[ZHULIAN] YoY TTM Result on 31-May-2016 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
31-May-2016 [#2]
Profit Trend
QoQ- -6.93%
YoY- -6.35%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 187,829 196,138 192,820 210,804 222,370 333,907 442,512 -13.30%
PBT 73,328 61,250 69,018 60,943 57,712 99,698 150,321 -11.27%
Tax -11,736 -14,102 -15,689 -16,533 -12,390 -20,916 -23,103 -10.66%
NP 61,592 47,148 53,329 44,410 45,322 78,782 127,218 -11.38%
-
NP to SH 63,257 47,148 53,329 42,448 45,325 78,782 127,221 -10.98%
-
Tax Rate 16.00% 23.02% 22.73% 27.13% 21.47% 20.98% 15.37% -
Total Cost 126,237 148,990 139,491 166,394 177,048 255,125 315,294 -14.14%
-
Net Worth 606,923 577,714 573,895 524,446 495,649 479,642 479,457 4.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 46,000 39,100 27,600 27,600 32,200 73,600 71,297 -7.04%
Div Payout % 72.72% 82.93% 51.75% 65.02% 71.04% 93.42% 56.04% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 606,923 577,714 573,895 524,446 495,649 479,642 479,457 4.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 32.79% 24.04% 27.66% 21.07% 20.38% 23.59% 28.75% -
ROE 10.42% 8.16% 9.29% 8.09% 9.14% 16.43% 26.53% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 40.83 42.64 41.92 45.83 48.34 72.59 96.20 -13.30%
EPS 13.75 10.25 11.59 9.23 9.85 17.13 27.66 -10.99%
DPS 10.00 8.50 6.00 6.00 7.00 16.00 15.50 -7.04%
NAPS 1.3194 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 4.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 40.83 42.64 41.92 45.83 48.34 72.59 96.20 -13.30%
EPS 13.75 10.25 11.59 9.23 9.85 17.13 27.66 -10.99%
DPS 10.00 8.50 6.00 6.00 7.00 16.00 15.50 -7.04%
NAPS 1.3194 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 4.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 1.38 1.50 1.60 1.39 2.05 2.79 3.09 -
P/RPS 3.38 3.52 3.82 3.03 4.24 3.84 3.21 0.86%
P/EPS 10.04 14.63 13.80 15.06 20.81 16.29 11.17 -1.76%
EY 9.96 6.83 7.25 6.64 4.81 6.14 8.95 1.79%
DY 7.25 5.67 3.75 4.32 3.41 5.73 5.02 6.31%
P/NAPS 1.05 1.19 1.28 1.22 1.90 2.68 2.96 -15.85%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 17/07/19 18/07/18 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 -
Price 1.44 1.45 1.69 1.37 2.05 2.84 3.10 -
P/RPS 3.53 3.40 4.03 2.99 4.24 3.91 3.22 1.54%
P/EPS 10.47 14.15 14.58 14.85 20.81 16.58 11.21 -1.13%
EY 9.55 7.07 6.86 6.74 4.81 6.03 8.92 1.14%
DY 6.94 5.86 3.55 4.38 3.41 5.63 5.00 5.61%
P/NAPS 1.09 1.15 1.35 1.20 1.90 2.72 2.97 -15.37%

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