[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2015 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-Aug-2015 [#3]
Profit Trend
QoQ- 71.28%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 95,382 48,164 225,910 161,153 110,488 55,219 243,686 -46.46%
PBT 22,125 10,967 70,715 52,807 31,897 17,223 57,909 -47.31%
Tax -7,106 -3,890 -17,671 -12,293 -8,244 -4,673 -10,795 -24.30%
NP 15,019 7,077 53,044 40,514 23,653 12,550 47,114 -53.30%
-
NP to SH 15,019 7,077 75,752 40,514 23,653 12,550 47,117 -53.30%
-
Tax Rate 32.12% 35.47% 24.99% 23.28% 25.85% 27.13% 18.64% -
Total Cost 80,363 41,087 172,866 120,639 86,835 42,669 196,572 -44.88%
-
Net Worth 524,446 527,987 529,092 525,411 495,649 489,118 483,230 5.60%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 13,800 6,900 27,600 20,700 13,800 6,900 46,000 -55.15%
Div Payout % 91.88% 97.50% 36.43% 51.09% 58.34% 54.98% 97.63% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 524,446 527,987 529,092 525,411 495,649 489,118 483,230 5.60%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 15.75% 14.69% 23.48% 25.14% 21.41% 22.73% 19.33% -
ROE 2.86% 1.34% 14.32% 7.71% 4.77% 2.57% 9.75% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 20.74 10.47 49.11 35.03 24.02 12.00 52.98 -46.45%
EPS 3.27 1.54 11.53 8.81 5.14 2.73 10.24 -53.24%
DPS 3.00 1.50 6.00 4.50 3.00 1.50 10.00 -55.15%
NAPS 1.1401 1.1478 1.1502 1.1422 1.0775 1.0633 1.0505 5.60%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 20.74 10.47 49.11 35.03 24.02 12.00 52.98 -46.45%
EPS 3.27 1.54 11.53 8.81 5.14 2.73 10.24 -53.24%
DPS 3.00 1.50 6.00 4.50 3.00 1.50 10.00 -55.15%
NAPS 1.1401 1.1478 1.1502 1.1422 1.0775 1.0633 1.0505 5.60%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.39 1.39 1.51 1.48 2.05 2.05 2.13 -
P/RPS 6.70 13.28 3.07 4.22 8.53 17.08 4.02 40.52%
P/EPS 42.57 90.35 9.17 16.80 39.87 75.14 20.80 61.12%
EY 2.35 1.11 10.91 5.95 2.51 1.33 4.81 -37.94%
DY 2.16 1.08 3.97 3.04 1.46 0.73 4.69 -40.33%
P/NAPS 1.22 1.21 1.31 1.30 1.90 1.93 2.03 -28.76%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 13/07/16 13/04/16 22/01/16 15/10/15 15/07/15 15/04/15 21/01/15 -
Price 1.37 1.53 1.46 1.58 2.05 2.05 2.27 -
P/RPS 6.61 14.61 2.97 4.51 8.53 17.08 4.29 33.36%
P/EPS 41.96 99.45 8.87 17.94 39.87 75.14 22.16 52.99%
EY 2.38 1.01 11.28 5.57 2.51 1.33 4.51 -34.67%
DY 2.19 0.98 4.11 2.85 1.46 0.73 4.41 -37.26%
P/NAPS 1.20 1.33 1.27 1.38 1.90 1.93 2.16 -32.39%

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