[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2018 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
30-Nov-2018 [#4]
Profit Trend
QoQ- 40.46%
YoY- -0.85%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 131,504 91,776 39,454 183,406 138,376 87,353 43,336 109.17%
PBT 50,305 37,687 13,439 64,584 48,905 28,943 11,399 168.32%
Tax -9,877 -7,370 -2,648 -12,222 -12,377 -7,857 -2,381 157.50%
NP 40,428 30,317 10,791 52,362 36,528 21,086 9,018 171.14%
-
NP to SH 40,428 30,317 10,791 52,362 37,278 21,086 9,018 171.14%
-
Tax Rate 19.63% 19.56% 19.70% 18.92% 25.31% 27.15% 20.89% -
Total Cost 91,076 61,459 28,663 131,044 101,848 66,267 34,318 91.34%
-
Net Worth 618,700 606,923 591,145 594,964 585,626 577,714 576,839 4.76%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 27,600 9,200 9,200 46,000 27,600 18,400 9,200 107.59%
Div Payout % 68.27% 30.35% 85.26% 87.85% 74.04% 87.26% 102.02% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 618,700 606,923 591,145 594,964 585,626 577,714 576,839 4.76%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 30.74% 33.03% 27.35% 28.55% 26.40% 24.14% 20.81% -
ROE 6.53% 5.00% 1.83% 8.80% 6.37% 3.65% 1.56% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 28.59 19.95 8.58 39.87 30.08 18.99 9.42 109.20%
EPS 8.79 6.59 2.35 11.38 7.94 4.58 1.96 171.20%
DPS 6.00 2.00 2.00 10.00 6.00 4.00 2.00 107.59%
NAPS 1.345 1.3194 1.2851 1.2934 1.2731 1.2559 1.254 4.76%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 28.59 19.95 8.58 39.87 30.08 18.99 9.42 109.20%
EPS 8.79 6.59 2.35 11.38 7.94 4.58 1.96 171.20%
DPS 6.00 2.00 2.00 10.00 6.00 4.00 2.00 107.59%
NAPS 1.345 1.3194 1.2851 1.2934 1.2731 1.2559 1.254 4.76%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 1.55 1.38 1.37 1.30 1.44 1.50 1.65 -
P/RPS 5.42 6.92 15.97 3.26 4.79 7.90 17.51 -54.14%
P/EPS 17.64 20.94 58.40 11.42 17.77 32.72 84.17 -64.61%
EY 5.67 4.78 1.71 8.76 5.63 3.06 1.19 182.35%
DY 3.87 1.45 1.46 7.69 4.17 2.67 1.21 116.61%
P/NAPS 1.15 1.05 1.07 1.01 1.13 1.19 1.32 -8.75%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 16/10/19 17/07/19 17/04/19 23/01/19 17/10/18 18/07/18 18/04/18 -
Price 1.65 1.44 1.39 1.30 1.33 1.45 1.47 -
P/RPS 5.77 7.22 16.21 3.26 4.42 7.64 15.60 -48.37%
P/EPS 18.77 21.85 59.25 11.42 16.41 31.63 74.98 -60.17%
EY 5.33 4.58 1.69 8.76 6.09 3.16 1.33 151.66%
DY 3.64 1.39 1.44 7.69 4.51 2.76 1.36 92.42%
P/NAPS 1.23 1.09 1.08 1.01 1.04 1.15 1.17 3.38%

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