[ZHULIAN] YoY Annual (Unaudited) Result on 30-Nov-2017 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
30-Nov-2017 [#4]
Profit Trend
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 170,677 170,622 183,406 205,686 191,301 225,910 243,686 -5.75%
PBT 59,562 63,485 64,584 67,204 56,246 70,715 57,909 0.46%
Tax -12,788 -13,962 -12,222 -14,392 -14,648 -17,671 -10,795 2.86%
NP 46,774 49,523 52,362 52,812 41,598 53,044 47,114 -0.12%
-
NP to SH 46,774 49,523 52,362 52,812 41,598 75,752 47,117 -0.12%
-
Tax Rate 21.47% 21.99% 18.92% 21.42% 26.04% 24.99% 18.64% -
Total Cost 123,903 121,099 131,044 152,874 149,703 172,866 196,572 -7.39%
-
Net Worth 585,948 614,605 594,964 580,565 553,932 529,092 483,230 3.26%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 78,200 55,200 46,000 34,500 27,600 27,600 46,000 9.23%
Div Payout % 167.19% 111.46% 87.85% 65.33% 66.35% 36.43% 97.63% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 585,948 614,605 594,964 580,565 553,932 529,092 483,230 3.26%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 27.40% 29.02% 28.55% 25.68% 21.74% 23.48% 19.33% -
ROE 7.98% 8.06% 8.80% 9.10% 7.51% 14.32% 9.75% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 37.10 37.09 39.87 44.71 41.59 49.11 52.98 -5.76%
EPS 10.17 10.77 11.38 11.48 9.04 11.53 10.24 -0.11%
DPS 17.00 12.00 10.00 7.50 6.00 6.00 10.00 9.23%
NAPS 1.2738 1.3361 1.2934 1.2621 1.2042 1.1502 1.0505 3.26%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 37.10 37.09 39.87 44.71 41.59 49.11 52.98 -5.76%
EPS 10.17 10.77 11.38 11.48 9.04 11.53 10.24 -0.11%
DPS 17.00 12.00 10.00 7.50 6.00 6.00 10.00 9.23%
NAPS 1.2738 1.3361 1.2934 1.2621 1.2042 1.1502 1.0505 3.26%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 1.53 1.46 1.30 1.80 1.30 1.51 2.13 -
P/RPS 4.12 3.94 3.26 4.03 3.13 3.07 4.02 0.40%
P/EPS 15.05 13.56 11.42 15.68 14.38 9.17 20.80 -5.24%
EY 6.65 7.37 8.76 6.38 6.96 10.91 4.81 5.54%
DY 11.11 8.22 7.69 4.17 4.62 3.97 4.69 15.44%
P/NAPS 1.20 1.09 1.01 1.43 1.08 1.31 2.03 -8.38%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 20/01/21 22/01/20 23/01/19 24/01/18 25/01/17 22/01/16 21/01/15 -
Price 1.65 1.53 1.30 2.09 1.24 1.46 2.27 -
P/RPS 4.45 4.12 3.26 4.67 2.98 2.97 4.29 0.61%
P/EPS 16.23 14.21 11.42 18.20 13.71 8.87 22.16 -5.05%
EY 6.16 7.04 8.76 5.49 7.29 11.28 4.51 5.32%
DY 10.30 7.84 7.69 3.59 4.84 4.11 4.41 15.17%
P/NAPS 1.30 1.15 1.01 1.66 1.03 1.27 2.16 -8.10%

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