[ZHULIAN] YoY TTM Result on 31-May-2018 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
18-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
31-May-2018 [#2]
Profit Trend
QoQ- -0.26%
YoY- -11.59%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 165,728 163,184 187,829 196,138 192,820 210,804 222,370 -4.77%
PBT 58,187 55,179 73,328 61,250 69,018 60,943 57,712 0.13%
Tax -10,499 -13,746 -11,736 -14,102 -15,689 -16,533 -12,390 -2.71%
NP 47,688 41,433 61,592 47,148 53,329 44,410 45,322 0.85%
-
NP to SH 47,688 41,433 63,257 47,148 53,329 42,448 45,325 0.84%
-
Tax Rate 18.04% 24.91% 16.00% 23.02% 22.73% 27.13% 21.47% -
Total Cost 118,040 121,751 126,237 148,990 139,491 166,394 177,048 -6.52%
-
Net Worth 558,486 602,369 606,923 577,714 573,895 524,446 495,649 2.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 78,200 64,400 46,000 39,100 27,600 27,600 32,200 15.92%
Div Payout % 163.98% 155.43% 72.72% 82.93% 51.75% 65.02% 71.04% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 558,486 602,369 606,923 577,714 573,895 524,446 495,649 2.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 28.77% 25.39% 32.79% 24.04% 27.66% 21.07% 20.38% -
ROE 8.54% 6.88% 10.42% 8.16% 9.29% 8.09% 9.14% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 36.03 35.47 40.83 42.64 41.92 45.83 48.34 -4.77%
EPS 10.37 9.01 13.75 10.25 11.59 9.23 9.85 0.86%
DPS 17.00 14.00 10.00 8.50 6.00 6.00 7.00 15.92%
NAPS 1.2141 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 2.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 36.03 35.47 40.83 42.64 41.92 45.83 48.34 -4.77%
EPS 10.37 9.01 13.75 10.25 11.59 9.23 9.85 0.86%
DPS 17.00 14.00 10.00 8.50 6.00 6.00 7.00 15.92%
NAPS 1.2141 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 2.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 1.85 1.15 1.38 1.50 1.60 1.39 2.05 -
P/RPS 5.13 3.24 3.38 3.52 3.82 3.03 4.24 3.22%
P/EPS 17.85 12.77 10.04 14.63 13.80 15.06 20.81 -2.52%
EY 5.60 7.83 9.96 6.83 7.25 6.64 4.81 2.56%
DY 9.19 12.17 7.25 5.67 3.75 4.32 3.41 17.94%
P/NAPS 1.52 0.88 1.05 1.19 1.28 1.22 1.90 -3.64%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 14/07/21 15/07/20 17/07/19 18/07/18 12/07/17 13/07/16 15/07/15 -
Price 1.87 1.29 1.44 1.45 1.69 1.37 2.05 -
P/RPS 5.19 3.64 3.53 3.40 4.03 2.99 4.24 3.42%
P/EPS 18.04 14.32 10.47 14.15 14.58 14.85 20.81 -2.35%
EY 5.54 6.98 9.55 7.07 6.86 6.74 4.81 2.38%
DY 9.09 10.85 6.94 5.86 3.55 4.38 3.41 17.73%
P/NAPS 1.54 0.99 1.09 1.15 1.35 1.20 1.90 -3.43%

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