[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2016 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
30-Nov-2016 [#4]
Profit Trend
QoQ- 96.84%
YoY- -45.09%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 146,677 96,901 48,379 191,301 139,392 95,382 48,164 109.67%
PBT 52,123 34,897 18,840 56,246 29,925 22,125 10,967 181.87%
Tax -10,792 -8,147 -4,282 -14,648 -8,792 -7,106 -3,890 97.07%
NP 41,331 26,750 14,558 41,598 21,133 15,019 7,077 223.26%
-
NP to SH 41,331 26,750 14,558 41,598 21,133 15,019 7,077 223.26%
-
Tax Rate 20.70% 23.35% 22.73% 26.04% 29.38% 32.12% 35.47% -
Total Cost 105,346 70,151 33,821 149,703 118,259 80,363 41,087 87.00%
-
Net Worth 581,624 573,895 564,327 553,932 526,055 524,446 527,987 6.64%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 20,700 13,800 6,900 27,600 20,700 13,800 6,900 107.59%
Div Payout % 50.08% 51.59% 47.40% 66.35% 97.95% 91.88% 97.50% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 581,624 573,895 564,327 553,932 526,055 524,446 527,987 6.64%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 28.18% 27.61% 30.09% 21.74% 15.16% 15.75% 14.69% -
ROE 7.11% 4.66% 2.58% 7.51% 4.02% 2.86% 1.34% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 31.89 21.07 10.52 41.59 30.30 20.74 10.47 109.69%
EPS 8.99 5.82 3.16 9.04 4.59 3.27 1.54 223.16%
DPS 4.50 3.00 1.50 6.00 4.50 3.00 1.50 107.59%
NAPS 1.2644 1.2476 1.2268 1.2042 1.1436 1.1401 1.1478 6.64%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 31.89 21.07 10.52 41.59 30.30 20.74 10.47 109.69%
EPS 8.99 5.82 3.16 9.04 4.59 3.27 1.54 223.16%
DPS 4.50 3.00 1.50 6.00 4.50 3.00 1.50 107.59%
NAPS 1.2644 1.2476 1.2268 1.2042 1.1436 1.1401 1.1478 6.64%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.73 1.60 1.56 1.30 1.39 1.39 1.39 -
P/RPS 5.43 7.60 14.83 3.13 4.59 6.70 13.28 -44.82%
P/EPS 19.25 27.51 49.29 14.38 30.26 42.57 90.35 -64.22%
EY 5.19 3.63 2.03 6.96 3.31 2.35 1.11 178.83%
DY 2.60 1.87 0.96 4.62 3.24 2.16 1.08 79.33%
P/NAPS 1.37 1.28 1.27 1.08 1.22 1.22 1.21 8.60%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 11/10/17 12/07/17 12/04/17 25/01/17 12/10/16 13/07/16 13/04/16 -
Price 1.64 1.69 1.90 1.24 1.39 1.37 1.53 -
P/RPS 5.14 8.02 18.07 2.98 4.59 6.61 14.61 -50.06%
P/EPS 18.25 29.06 60.04 13.71 30.26 41.96 99.45 -67.60%
EY 5.48 3.44 1.67 7.29 3.31 2.38 1.01 207.82%
DY 2.74 1.78 0.79 4.84 3.24 2.19 0.98 98.09%
P/NAPS 1.30 1.35 1.55 1.03 1.22 1.20 1.33 -1.50%

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