[ZHULIAN] QoQ Cumulative 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- 12.8%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 188,975 131,804 66,157 417,056 339,083 214,953 108,719 44.42%
PBT 44,947 32,094 20,398 145,333 126,516 77,729 35,365 17.28%
Tax -9,130 -6,649 -3,223 -24,323 -19,241 -10,056 -5,619 38.08%
NP 35,817 25,445 17,175 121,010 107,275 67,673 29,746 13.14%
-
NP to SH 35,817 25,445 17,175 121,010 107,275 67,673 29,746 13.14%
-
Tax Rate 20.31% 20.72% 15.80% 16.74% 15.21% 12.94% 15.89% -
Total Cost 153,158 106,359 48,982 296,046 231,808 147,280 78,973 55.32%
-
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 36,800 27,600 13,800 73,600 41,400 27,600 13,800 91.95%
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 7.50% 5.30% 3.51% 24.00% 21.22% 14.11% 6.52% -
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 41.08 28.65 14.38 90.66 73.71 46.73 23.63 44.43%
EPS 7.79 5.53 3.73 26.31 23.32 14.71 6.47 13.13%
DPS 8.00 6.00 3.00 16.00 9.00 6.00 3.00 91.95%
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 41.08 28.65 14.38 90.66 73.71 46.73 23.63 44.43%
EPS 7.79 5.53 3.73 26.31 23.32 14.71 6.47 13.13%
DPS 8.00 6.00 3.00 16.00 9.00 6.00 3.00 91.95%
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 5.87 9.74 20.72 5.38 4.16 6.61 11.30 -35.30%
P/EPS 30.95 50.44 79.81 18.55 13.16 21.00 41.29 -17.43%
EY 3.23 1.98 1.25 5.39 7.60 4.76 2.42 21.16%
DY 3.32 2.15 1.01 3.28 2.93 1.94 1.12 105.94%
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 5.72 9.91 19.75 3.78 5.44 6.63 12.27 -39.79%
P/EPS 30.18 51.34 76.06 13.04 17.20 21.07 44.85 -23.15%
EY 3.31 1.95 1.31 7.67 5.82 4.75 2.23 30.02%
DY 3.40 2.11 1.06 4.66 2.24 1.94 1.03 121.21%
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