[ZHULIAN] YoY Annualized Quarter Result on 31-May-2015 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-May-2015 [#2]
Profit Trend
QoQ- -5.76%
YoY- -7.04%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 174,706 193,802 190,764 220,976 263,608 429,906 445,730 -14.44%
PBT 57,886 69,794 44,250 63,794 64,188 155,458 137,462 -13.41%
Tax -15,714 -16,294 -14,212 -16,488 -13,298 -20,112 -22,372 -5.71%
NP 42,172 53,500 30,038 47,306 50,890 135,346 115,090 -15.40%
-
NP to SH 42,172 53,500 30,038 47,306 50,890 135,346 115,090 -15.40%
-
Tax Rate 27.15% 23.35% 32.12% 25.85% 20.72% 12.94% 16.28% -
Total Cost 132,534 140,302 160,726 173,670 212,718 294,560 330,640 -14.12%
-
Net Worth 577,714 573,895 524,446 495,649 479,642 479,457 421,866 5.37%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 36,800 27,600 27,600 27,600 55,200 55,200 55,200 -6.53%
Div Payout % 87.26% 51.59% 91.88% 58.34% 108.47% 40.78% 47.96% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 577,714 573,895 524,446 495,649 479,642 479,457 421,866 5.37%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 24.14% 27.61% 15.75% 21.41% 19.31% 31.48% 25.82% -
ROE 7.30% 9.32% 5.73% 9.54% 10.61% 28.23% 27.28% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 37.98 42.13 41.47 48.04 57.31 93.46 96.90 -14.44%
EPS 9.16 11.64 6.54 10.28 11.06 29.42 25.02 -15.41%
DPS 8.00 6.00 6.00 6.00 12.00 12.00 12.00 -6.53%
NAPS 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 5.37%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 37.98 42.13 41.47 48.04 57.31 93.46 96.90 -14.44%
EPS 9.16 11.64 6.54 10.28 11.06 29.42 25.02 -15.41%
DPS 8.00 6.00 6.00 6.00 12.00 12.00 12.00 -6.53%
NAPS 1.2559 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 5.37%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 1.50 1.60 1.39 2.05 2.79 3.09 1.97 -
P/RPS 3.95 3.80 3.35 4.27 4.87 3.31 2.03 11.72%
P/EPS 16.36 13.76 21.29 19.93 25.22 10.50 7.87 12.96%
EY 6.11 7.27 4.70 5.02 3.97 9.52 12.70 -11.47%
DY 5.33 3.75 4.32 2.93 4.30 3.88 6.09 -2.19%
P/NAPS 1.19 1.28 1.22 1.90 2.68 2.96 2.15 -9.38%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 18/07/18 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 -
Price 1.45 1.69 1.37 2.05 2.84 3.10 2.10 -
P/RPS 3.82 4.01 3.30 4.27 4.96 3.32 2.17 9.87%
P/EPS 15.82 14.53 20.98 19.93 25.67 10.54 8.39 11.14%
EY 6.32 6.88 4.77 5.02 3.90 9.49 11.91 -10.01%
DY 5.52 3.55 4.38 2.93 4.23 3.87 5.71 -0.56%
P/NAPS 1.15 1.35 1.20 1.90 2.72 2.97 2.29 -10.84%

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