[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2017 [#2]

Announcement Date
12-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
31-May-2017 [#2]
Profit Trend
QoQ- 83.75%
YoY- 78.11%
View:
Show?
Cumulative Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 43,336 205,686 146,677 96,901 48,379 191,301 139,392 -54.20%
PBT 11,399 67,204 52,123 34,897 18,840 56,246 29,925 -47.54%
Tax -2,381 -14,392 -10,792 -8,147 -4,282 -14,648 -8,792 -58.24%
NP 9,018 52,812 41,331 26,750 14,558 41,598 21,133 -43.40%
-
NP to SH 9,018 52,812 41,331 26,750 14,558 41,598 21,133 -43.40%
-
Tax Rate 20.89% 21.42% 20.70% 23.35% 22.73% 26.04% 29.38% -
Total Cost 34,318 152,874 105,346 70,151 33,821 149,703 118,259 -56.26%
-
Net Worth 576,839 580,565 581,624 573,895 564,327 553,932 526,055 6.35%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 9,200 34,500 20,700 13,800 6,900 27,600 20,700 -41.84%
Div Payout % 102.02% 65.33% 50.08% 51.59% 47.40% 66.35% 97.95% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 576,839 580,565 581,624 573,895 564,327 553,932 526,055 6.35%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 20.81% 25.68% 28.18% 27.61% 30.09% 21.74% 15.16% -
ROE 1.56% 9.10% 7.11% 4.66% 2.58% 7.51% 4.02% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 9.42 44.71 31.89 21.07 10.52 41.59 30.30 -54.20%
EPS 1.96 11.48 8.99 5.82 3.16 9.04 4.59 -43.38%
DPS 2.00 7.50 4.50 3.00 1.50 6.00 4.50 -41.84%
NAPS 1.254 1.2621 1.2644 1.2476 1.2268 1.2042 1.1436 6.35%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 9.42 44.71 31.89 21.07 10.52 41.59 30.30 -54.20%
EPS 1.96 11.48 8.99 5.82 3.16 9.04 4.59 -43.38%
DPS 2.00 7.50 4.50 3.00 1.50 6.00 4.50 -41.84%
NAPS 1.254 1.2621 1.2644 1.2476 1.2268 1.2042 1.1436 6.35%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.65 1.80 1.73 1.60 1.56 1.30 1.39 -
P/RPS 17.51 4.03 5.43 7.60 14.83 3.13 4.59 144.74%
P/EPS 84.17 15.68 19.25 27.51 49.29 14.38 30.26 98.15%
EY 1.19 6.38 5.19 3.63 2.03 6.96 3.31 -49.53%
DY 1.21 4.17 2.60 1.87 0.96 4.62 3.24 -48.23%
P/NAPS 1.32 1.43 1.37 1.28 1.27 1.08 1.22 5.40%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 18/04/18 24/01/18 11/10/17 12/07/17 12/04/17 25/01/17 12/10/16 -
Price 1.47 2.09 1.64 1.69 1.90 1.24 1.39 -
P/RPS 15.60 4.67 5.14 8.02 18.07 2.98 4.59 126.55%
P/EPS 74.98 18.20 18.25 29.06 60.04 13.71 30.26 83.41%
EY 1.33 5.49 5.48 3.44 1.67 7.29 3.31 -45.63%
DY 1.36 3.59 2.74 1.78 0.79 4.84 3.24 -44.02%
P/NAPS 1.17 1.66 1.30 1.35 1.55 1.03 1.22 -2.75%

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