[ZHULIAN] QoQ Annualized Quarter 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- -15.4%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 251,966 263,608 264,628 417,056 452,110 429,906 434,876 -30.43%
PBT 59,929 64,188 81,592 145,333 168,688 155,458 141,460 -43.50%
Tax -12,173 -13,298 -12,892 -24,323 -25,654 -20,112 -22,476 -33.48%
NP 47,756 50,890 68,700 121,010 143,033 135,346 118,984 -45.49%
-
NP to SH 47,756 50,890 68,700 121,010 143,033 135,346 118,984 -45.49%
-
Tax Rate 20.31% 20.72% 15.80% 16.74% 15.21% 12.94% 15.89% -
Total Cost 204,210 212,718 195,928 296,046 309,077 294,560 315,892 -25.17%
-
Net Worth 477,801 479,642 488,979 504,159 505,493 479,457 456,412 3.09%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 49,066 55,200 55,200 73,600 55,200 55,200 55,200 -7.53%
Div Payout % 102.74% 108.47% 80.35% 60.82% 38.59% 40.78% 46.39% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 477,801 479,642 488,979 504,159 505,493 479,457 456,412 3.09%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 18.95% 19.31% 25.96% 29.02% 31.64% 31.48% 27.36% -
ROE 9.99% 10.61% 14.05% 24.00% 28.30% 28.23% 26.07% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 54.78 57.31 57.53 90.66 98.28 93.46 94.54 -30.42%
EPS 10.39 11.06 14.92 26.31 31.09 29.42 25.88 -45.48%
DPS 10.67 12.00 12.00 16.00 12.00 12.00 12.00 -7.51%
NAPS 1.0387 1.0427 1.063 1.096 1.0989 1.0423 0.9922 3.09%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 54.78 57.31 57.53 90.66 98.28 93.46 94.54 -30.42%
EPS 10.39 11.06 14.92 26.31 31.09 29.42 25.88 -45.48%
DPS 10.67 12.00 12.00 16.00 12.00 12.00 12.00 -7.51%
NAPS 1.0387 1.0427 1.063 1.096 1.0989 1.0423 0.9922 3.09%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 2.41 2.79 2.98 4.88 3.07 3.09 2.67 -
P/RPS 4.40 4.87 5.18 5.38 3.12 3.31 2.82 34.41%
P/EPS 23.21 25.22 19.95 18.55 9.87 10.50 10.32 71.40%
EY 4.31 3.97 5.01 5.39 10.13 9.52 9.69 -41.64%
DY 4.43 4.30 4.03 3.28 3.91 3.88 4.49 -0.89%
P/NAPS 2.32 2.68 2.80 4.45 2.79 2.96 2.69 -9.36%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 15/10/14 16/07/14 16/04/14 24/01/14 16/10/13 17/07/13 17/04/13 -
Price 2.35 2.84 2.84 3.43 4.01 3.10 2.90 -
P/RPS 4.29 4.96 4.94 3.78 4.08 3.32 3.07 24.91%
P/EPS 22.64 25.67 19.02 13.04 12.90 10.54 11.21 59.57%
EY 4.42 3.90 5.26 7.67 7.75 9.49 8.92 -37.30%
DY 4.54 4.23 4.23 4.66 2.99 3.87 4.14 6.32%
P/NAPS 2.26 2.72 2.67 3.13 3.65 2.97 2.92 -15.66%

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