[ZHULIAN] QoQ Cumulative Quarter Result on 29-Feb-2016 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
29-Feb-2016 [#1]
Profit Trend
QoQ- -90.66%
YoY- -43.61%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 191,301 139,392 95,382 48,164 225,910 161,153 110,488 44.04%
PBT 56,246 29,925 22,125 10,967 70,715 52,807 31,897 45.80%
Tax -14,648 -8,792 -7,106 -3,890 -17,671 -12,293 -8,244 46.54%
NP 41,598 21,133 15,019 7,077 53,044 40,514 23,653 45.54%
-
NP to SH 41,598 21,133 15,019 7,077 75,752 40,514 23,653 45.54%
-
Tax Rate 26.04% 29.38% 32.12% 35.47% 24.99% 23.28% 25.85% -
Total Cost 149,703 118,259 80,363 41,087 172,866 120,639 86,835 43.63%
-
Net Worth 553,932 526,055 524,446 527,987 529,092 525,411 495,649 7.67%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 27,600 20,700 13,800 6,900 27,600 20,700 13,800 58.53%
Div Payout % 66.35% 97.95% 91.88% 97.50% 36.43% 51.09% 58.34% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 553,932 526,055 524,446 527,987 529,092 525,411 495,649 7.67%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 21.74% 15.16% 15.75% 14.69% 23.48% 25.14% 21.41% -
ROE 7.51% 4.02% 2.86% 1.34% 14.32% 7.71% 4.77% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 41.59 30.30 20.74 10.47 49.11 35.03 24.02 44.04%
EPS 9.04 4.59 3.27 1.54 11.53 8.81 5.14 45.55%
DPS 6.00 4.50 3.00 1.50 6.00 4.50 3.00 58.53%
NAPS 1.2042 1.1436 1.1401 1.1478 1.1502 1.1422 1.0775 7.67%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 41.59 30.30 20.74 10.47 49.11 35.03 24.02 44.04%
EPS 9.04 4.59 3.27 1.54 11.53 8.81 5.14 45.55%
DPS 6.00 4.50 3.00 1.50 6.00 4.50 3.00 58.53%
NAPS 1.2042 1.1436 1.1401 1.1478 1.1502 1.1422 1.0775 7.67%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.30 1.39 1.39 1.39 1.51 1.48 2.05 -
P/RPS 3.13 4.59 6.70 13.28 3.07 4.22 8.53 -48.65%
P/EPS 14.38 30.26 42.57 90.35 9.17 16.80 39.87 -49.23%
EY 6.96 3.31 2.35 1.11 10.91 5.95 2.51 97.00%
DY 4.62 3.24 2.16 1.08 3.97 3.04 1.46 115.08%
P/NAPS 1.08 1.22 1.22 1.21 1.31 1.30 1.90 -31.30%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 12/10/16 13/07/16 13/04/16 22/01/16 15/10/15 15/07/15 -
Price 1.24 1.39 1.37 1.53 1.46 1.58 2.05 -
P/RPS 2.98 4.59 6.61 14.61 2.97 4.51 8.53 -50.30%
P/EPS 13.71 30.26 41.96 99.45 8.87 17.94 39.87 -50.82%
EY 7.29 3.31 2.38 1.01 11.28 5.57 2.51 103.16%
DY 4.84 3.24 2.19 0.98 4.11 2.85 1.46 121.84%
P/NAPS 1.03 1.22 1.20 1.33 1.27 1.38 1.90 -33.44%

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