[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2016 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
31-May-2016 [#2]
Profit Trend
QoQ- 112.22%
YoY- -36.5%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 48,379 191,301 139,392 95,382 48,164 225,910 161,153 -55.19%
PBT 18,840 56,246 29,925 22,125 10,967 70,715 52,807 -49.72%
Tax -4,282 -14,648 -8,792 -7,106 -3,890 -17,671 -12,293 -50.52%
NP 14,558 41,598 21,133 15,019 7,077 53,044 40,514 -49.48%
-
NP to SH 14,558 41,598 21,133 15,019 7,077 75,752 40,514 -49.48%
-
Tax Rate 22.73% 26.04% 29.38% 32.12% 35.47% 24.99% 23.28% -
Total Cost 33,821 149,703 118,259 80,363 41,087 172,866 120,639 -57.19%
-
Net Worth 564,327 553,932 526,055 524,446 527,987 529,092 525,411 4.88%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 6,900 27,600 20,700 13,800 6,900 27,600 20,700 -51.95%
Div Payout % 47.40% 66.35% 97.95% 91.88% 97.50% 36.43% 51.09% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 564,327 553,932 526,055 524,446 527,987 529,092 525,411 4.88%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 30.09% 21.74% 15.16% 15.75% 14.69% 23.48% 25.14% -
ROE 2.58% 7.51% 4.02% 2.86% 1.34% 14.32% 7.71% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 10.52 41.59 30.30 20.74 10.47 49.11 35.03 -55.18%
EPS 3.16 9.04 4.59 3.27 1.54 11.53 8.81 -49.54%
DPS 1.50 6.00 4.50 3.00 1.50 6.00 4.50 -51.95%
NAPS 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 1.1422 4.88%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 10.52 41.59 30.30 20.74 10.47 49.11 35.03 -55.18%
EPS 3.16 9.04 4.59 3.27 1.54 11.53 8.81 -49.54%
DPS 1.50 6.00 4.50 3.00 1.50 6.00 4.50 -51.95%
NAPS 1.2268 1.2042 1.1436 1.1401 1.1478 1.1502 1.1422 4.88%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.56 1.30 1.39 1.39 1.39 1.51 1.48 -
P/RPS 14.83 3.13 4.59 6.70 13.28 3.07 4.22 131.32%
P/EPS 49.29 14.38 30.26 42.57 90.35 9.17 16.80 105.07%
EY 2.03 6.96 3.31 2.35 1.11 10.91 5.95 -51.20%
DY 0.96 4.62 3.24 2.16 1.08 3.97 3.04 -53.65%
P/NAPS 1.27 1.08 1.22 1.22 1.21 1.31 1.30 -1.54%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 12/04/17 25/01/17 12/10/16 13/07/16 13/04/16 22/01/16 15/10/15 -
Price 1.90 1.24 1.39 1.37 1.53 1.46 1.58 -
P/RPS 18.07 2.98 4.59 6.61 14.61 2.97 4.51 152.47%
P/EPS 60.04 13.71 30.26 41.96 99.45 8.87 17.94 123.90%
EY 1.67 7.29 3.31 2.38 1.01 11.28 5.57 -55.23%
DY 0.79 4.84 3.24 2.19 0.98 4.11 2.85 -57.52%
P/NAPS 1.55 1.03 1.22 1.20 1.33 1.27 1.38 8.06%

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