[ZHULIAN] YoY Annualized Quarter Result on 28-Feb-2015 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
28-Feb-2015 [#1]
Profit Trend
QoQ- 6.54%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 173,344 193,516 192,656 220,876 264,628 434,876 447,520 -14.61%
PBT 45,596 75,360 43,868 68,892 81,592 141,460 138,344 -16.88%
Tax -9,524 -17,128 -15,560 -18,692 -12,892 -22,476 -24,764 -14.71%
NP 36,072 58,232 28,308 50,200 68,700 118,984 113,580 -17.39%
-
NP to SH 36,072 58,232 28,308 50,200 68,700 118,984 113,580 -17.39%
-
Tax Rate 20.89% 22.73% 35.47% 27.13% 15.80% 15.89% 17.90% -
Total Cost 137,272 135,284 164,348 170,676 195,928 315,892 333,940 -13.76%
-
Net Worth 576,839 564,327 527,987 489,118 488,979 456,412 406,596 5.99%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 36,800 27,600 27,600 27,600 55,200 55,200 55,225 -6.53%
Div Payout % 102.02% 47.40% 97.50% 54.98% 80.35% 46.39% 48.62% -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 576,839 564,327 527,987 489,118 488,979 456,412 406,596 5.99%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,210 -0.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 20.81% 30.09% 14.69% 22.73% 25.96% 27.36% 25.38% -
ROE 6.25% 10.32% 5.36% 10.26% 14.05% 26.07% 27.93% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 37.68 42.07 41.88 48.02 57.53 94.54 97.24 -14.60%
EPS 7.84 12.64 6.16 10.92 14.92 25.88 24.68 -17.38%
DPS 8.00 6.00 6.00 6.00 12.00 12.00 12.00 -6.53%
NAPS 1.254 1.2268 1.1478 1.0633 1.063 0.9922 0.8835 6.00%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 37.68 42.07 41.88 48.02 57.53 94.54 97.29 -14.61%
EPS 7.84 12.64 6.16 10.92 14.92 25.88 24.69 -17.39%
DPS 8.00 6.00 6.00 6.00 12.00 12.00 12.01 -6.54%
NAPS 1.254 1.2268 1.1478 1.0633 1.063 0.9922 0.8839 5.99%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.65 1.56 1.39 2.05 2.98 2.67 1.89 -
P/RPS 4.38 3.71 3.32 4.27 5.18 2.82 1.94 14.52%
P/EPS 21.04 12.32 22.59 18.78 19.95 10.32 7.66 18.33%
EY 4.75 8.11 4.43 5.32 5.01 9.69 13.06 -15.50%
DY 4.85 3.85 4.32 2.93 4.03 4.49 6.35 -4.38%
P/NAPS 1.32 1.27 1.21 1.93 2.80 2.69 2.14 -7.73%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 17/04/13 12/04/12 -
Price 1.47 1.90 1.53 2.05 2.84 2.90 1.90 -
P/RPS 3.90 4.52 3.65 4.27 4.94 3.07 1.95 12.24%
P/EPS 18.75 15.01 24.86 18.78 19.02 11.21 7.70 15.98%
EY 5.33 6.66 4.02 5.32 5.26 8.92 12.99 -13.79%
DY 5.44 3.16 3.92 2.93 4.23 4.14 6.32 -2.46%
P/NAPS 1.17 1.55 1.33 1.93 2.67 2.92 2.15 -9.63%

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