[ZHULIAN] YoY Annualized Quarter Result on 31-May-2018 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
18-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
31-May-2018 [#2]
Profit Trend
QoQ- 16.91%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 158,776 168,676 183,552 174,706 193,802 190,764 220,976 -5.35%
PBT 56,016 58,764 75,374 57,886 69,794 44,250 63,794 -2.14%
Tax -9,730 -14,310 -14,740 -15,714 -16,294 -14,212 -16,488 -8.40%
NP 46,286 44,454 60,634 42,172 53,500 30,038 47,306 -0.36%
-
NP to SH 46,286 44,454 60,634 42,172 53,500 30,038 47,306 -0.36%
-
Tax Rate 17.37% 24.35% 19.56% 27.15% 23.35% 32.12% 25.85% -
Total Cost 112,490 124,222 122,918 132,534 140,302 160,726 173,670 -6.97%
-
Net Worth 558,486 602,369 606,923 577,714 573,895 524,446 495,649 2.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 55,200 55,200 18,400 36,800 27,600 27,600 27,600 12.23%
Div Payout % 119.26% 124.17% 30.35% 87.26% 51.59% 91.88% 58.34% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 558,486 602,369 606,923 577,714 573,895 524,446 495,649 2.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 29.15% 26.35% 33.03% 24.14% 27.61% 15.75% 21.41% -
ROE 8.29% 7.38% 9.99% 7.30% 9.32% 5.73% 9.54% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 34.52 36.67 39.90 37.98 42.13 41.47 48.04 -5.35%
EPS 10.06 9.66 13.18 9.16 11.64 6.54 10.28 -0.35%
DPS 12.00 12.00 4.00 8.00 6.00 6.00 6.00 12.23%
NAPS 1.2141 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 2.00%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 34.52 36.67 39.90 37.98 42.13 41.47 48.04 -5.35%
EPS 10.06 9.66 13.18 9.16 11.64 6.54 10.28 -0.35%
DPS 12.00 12.00 4.00 8.00 6.00 6.00 6.00 12.23%
NAPS 1.2141 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 2.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 1.85 1.15 1.38 1.50 1.60 1.39 2.05 -
P/RPS 5.36 3.14 3.46 3.95 3.80 3.35 4.27 3.85%
P/EPS 18.39 11.90 10.47 16.36 13.76 21.29 19.93 -1.33%
EY 5.44 8.40 9.55 6.11 7.27 4.70 5.02 1.34%
DY 6.49 10.43 2.90 5.33 3.75 4.32 2.93 14.15%
P/NAPS 1.52 0.88 1.05 1.19 1.28 1.22 1.90 -3.64%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 14/07/21 15/07/20 17/07/19 18/07/18 12/07/17 13/07/16 15/07/15 -
Price 1.87 1.29 1.44 1.45 1.69 1.37 2.05 -
P/RPS 5.42 3.52 3.61 3.82 4.01 3.30 4.27 4.05%
P/EPS 18.58 13.35 10.92 15.82 14.53 20.98 19.93 -1.16%
EY 5.38 7.49 9.15 6.32 6.88 4.77 5.02 1.15%
DY 6.42 9.30 2.78 5.52 3.55 4.38 2.93 13.95%
P/NAPS 1.54 0.99 1.09 1.15 1.35 1.20 1.90 -3.43%

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