[ZHULIAN] QoQ Cumulative Quarter Result on 28-Feb-2017 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
28-Feb-2017 [#1]
Profit Trend
QoQ- -65.0%
YoY- 105.71%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 205,686 146,677 96,901 48,379 191,301 139,392 95,382 66.83%
PBT 67,204 52,123 34,897 18,840 56,246 29,925 22,125 109.59%
Tax -14,392 -10,792 -8,147 -4,282 -14,648 -8,792 -7,106 60.00%
NP 52,812 41,331 26,750 14,558 41,598 21,133 15,019 131.06%
-
NP to SH 52,812 41,331 26,750 14,558 41,598 21,133 15,019 131.06%
-
Tax Rate 21.42% 20.70% 23.35% 22.73% 26.04% 29.38% 32.12% -
Total Cost 152,874 105,346 70,151 33,821 149,703 118,259 80,363 53.46%
-
Net Worth 580,565 581,624 573,895 564,327 553,932 526,055 524,446 7.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 34,500 20,700 13,800 6,900 27,600 20,700 13,800 84.09%
Div Payout % 65.33% 50.08% 51.59% 47.40% 66.35% 97.95% 91.88% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 580,565 581,624 573,895 564,327 553,932 526,055 524,446 7.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 25.68% 28.18% 27.61% 30.09% 21.74% 15.16% 15.75% -
ROE 9.10% 7.11% 4.66% 2.58% 7.51% 4.02% 2.86% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 44.71 31.89 21.07 10.52 41.59 30.30 20.74 66.79%
EPS 11.48 8.99 5.82 3.16 9.04 4.59 3.27 130.81%
DPS 7.50 4.50 3.00 1.50 6.00 4.50 3.00 84.09%
NAPS 1.2621 1.2644 1.2476 1.2268 1.2042 1.1436 1.1401 7.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 44.71 31.89 21.07 10.52 41.59 30.30 20.74 66.79%
EPS 11.48 8.99 5.82 3.16 9.04 4.59 3.27 130.81%
DPS 7.50 4.50 3.00 1.50 6.00 4.50 3.00 84.09%
NAPS 1.2621 1.2644 1.2476 1.2268 1.2042 1.1436 1.1401 7.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.80 1.73 1.60 1.56 1.30 1.39 1.39 -
P/RPS 4.03 5.43 7.60 14.83 3.13 4.59 6.70 -28.72%
P/EPS 15.68 19.25 27.51 49.29 14.38 30.26 42.57 -48.58%
EY 6.38 5.19 3.63 2.03 6.96 3.31 2.35 94.49%
DY 4.17 2.60 1.87 0.96 4.62 3.24 2.16 54.98%
P/NAPS 1.43 1.37 1.28 1.27 1.08 1.22 1.22 11.15%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 24/01/18 11/10/17 12/07/17 12/04/17 25/01/17 12/10/16 13/07/16 -
Price 2.09 1.64 1.69 1.90 1.24 1.39 1.37 -
P/RPS 4.67 5.14 8.02 18.07 2.98 4.59 6.61 -20.65%
P/EPS 18.20 18.25 29.06 60.04 13.71 30.26 41.96 -42.67%
EY 5.49 5.48 3.44 1.67 7.29 3.31 2.38 74.49%
DY 3.59 2.74 1.78 0.79 4.84 3.24 2.19 38.98%
P/NAPS 1.66 1.30 1.35 1.55 1.03 1.22 1.20 24.12%

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