[ZHULIAN] YoY Annualized Quarter Result on 31-May-2013 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 13.75%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 190,764 220,976 263,608 429,906 445,730 357,820 328,494 -8.65%
PBT 44,250 63,794 64,188 155,458 137,462 102,276 104,226 -13.29%
Tax -14,212 -16,488 -13,298 -20,112 -22,372 -16,298 -18,792 -4.54%
NP 30,038 47,306 50,890 135,346 115,090 85,978 85,434 -15.97%
-
NP to SH 30,038 47,306 50,890 135,346 115,090 85,978 85,884 -16.04%
-
Tax Rate 32.12% 25.85% 20.72% 12.94% 16.28% 15.94% 18.03% -
Total Cost 160,726 173,670 212,718 294,560 330,640 271,842 243,060 -6.65%
-
Net Worth 524,446 495,649 479,642 479,457 421,866 366,440 335,395 7.72%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 27,600 27,600 55,200 55,200 55,200 55,173 41,389 -6.52%
Div Payout % 91.88% 58.34% 108.47% 40.78% 47.96% 64.17% 48.19% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 524,446 495,649 479,642 479,457 421,866 366,440 335,395 7.72%
NOSH 460,000 460,000 460,000 460,000 460,000 459,775 344,915 4.91%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 15.75% 21.41% 19.31% 31.48% 25.82% 24.03% 26.01% -
ROE 5.73% 9.54% 10.61% 28.23% 27.28% 23.46% 25.61% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 41.47 48.04 57.31 93.46 96.90 77.82 95.24 -12.92%
EPS 6.54 10.28 11.06 29.42 25.02 18.70 24.90 -19.95%
DPS 6.00 6.00 12.00 12.00 12.00 12.00 12.00 -10.90%
NAPS 1.1401 1.0775 1.0427 1.0423 0.9171 0.797 0.9724 2.68%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 41.47 48.04 57.31 93.46 96.90 77.79 71.41 -8.65%
EPS 6.54 10.28 11.06 29.42 25.02 18.69 18.67 -16.02%
DPS 6.00 6.00 12.00 12.00 12.00 11.99 9.00 -6.52%
NAPS 1.1401 1.0775 1.0427 1.0423 0.9171 0.7966 0.7291 7.72%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.39 2.05 2.79 3.09 1.97 1.70 2.44 -
P/RPS 3.35 4.27 4.87 3.31 2.03 2.18 2.56 4.58%
P/EPS 21.29 19.93 25.22 10.50 7.87 9.09 9.80 13.79%
EY 4.70 5.02 3.97 9.52 12.70 11.00 10.20 -12.10%
DY 4.32 2.93 4.30 3.88 6.09 7.06 4.92 -2.14%
P/NAPS 1.22 1.90 2.68 2.96 2.15 2.13 2.51 -11.31%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 14/07/10 -
Price 1.37 2.05 2.84 3.10 2.10 1.75 2.73 -
P/RPS 3.30 4.27 4.96 3.32 2.17 2.25 2.87 2.35%
P/EPS 20.98 19.93 25.67 10.54 8.39 9.36 10.96 11.41%
EY 4.77 5.02 3.90 9.49 11.91 10.69 9.12 -10.23%
DY 4.38 2.93 4.23 3.87 5.71 6.86 4.40 -0.07%
P/NAPS 1.20 1.90 2.72 2.97 2.29 2.20 2.81 -13.21%

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