[ZHULIAN] YoY Cumulative Quarter Result on 28-Feb-2017 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
28-Feb-2017 [#1]
Profit Trend
QoQ- -65.0%
YoY- 105.71%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 44,842 39,454 43,336 48,379 48,164 55,219 66,157 -6.27%
PBT 14,092 13,439 11,399 18,840 10,967 17,223 20,398 -5.97%
Tax -3,223 -2,648 -2,381 -4,282 -3,890 -4,673 -3,223 0.00%
NP 10,869 10,791 9,018 14,558 7,077 12,550 17,175 -7.33%
-
NP to SH 10,869 10,791 9,018 14,558 7,077 12,550 17,175 -7.33%
-
Tax Rate 22.87% 19.70% 20.89% 22.73% 35.47% 27.13% 15.80% -
Total Cost 33,973 28,663 34,318 33,821 41,087 42,669 48,982 -5.91%
-
Net Worth 601,818 591,145 576,839 564,327 527,987 489,118 488,979 3.51%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 13,800 9,200 9,200 6,900 6,900 6,900 13,800 0.00%
Div Payout % 126.97% 85.26% 102.02% 47.40% 97.50% 54.98% 80.35% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 601,818 591,145 576,839 564,327 527,987 489,118 488,979 3.51%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 24.24% 27.35% 20.81% 30.09% 14.69% 22.73% 25.96% -
ROE 1.81% 1.83% 1.56% 2.58% 1.34% 2.57% 3.51% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 9.75 8.58 9.42 10.52 10.47 12.00 14.38 -6.26%
EPS 2.36 2.35 1.96 3.16 1.54 2.73 3.73 -7.33%
DPS 3.00 2.00 2.00 1.50 1.50 1.50 3.00 0.00%
NAPS 1.3083 1.2851 1.254 1.2268 1.1478 1.0633 1.063 3.51%
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 9.75 8.58 9.42 10.52 10.47 12.00 14.38 -6.26%
EPS 2.36 2.35 1.96 3.16 1.54 2.73 3.73 -7.33%
DPS 3.00 2.00 2.00 1.50 1.50 1.50 3.00 0.00%
NAPS 1.3083 1.2851 1.254 1.2268 1.1478 1.0633 1.063 3.51%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.38 1.37 1.65 1.56 1.39 2.05 2.98 -
P/RPS 14.16 15.97 17.51 14.83 13.28 17.08 20.72 -6.14%
P/EPS 58.40 58.40 84.17 49.29 90.35 75.14 79.81 -5.06%
EY 1.71 1.71 1.19 2.03 1.11 1.33 1.25 5.35%
DY 2.17 1.46 1.21 0.96 1.08 0.73 1.01 13.58%
P/NAPS 1.05 1.07 1.32 1.27 1.21 1.93 2.80 -15.06%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 06/05/20 17/04/19 18/04/18 12/04/17 13/04/16 15/04/15 16/04/14 -
Price 1.05 1.39 1.47 1.90 1.53 2.05 2.84 -
P/RPS 10.77 16.21 15.60 18.07 14.61 17.08 19.75 -9.60%
P/EPS 44.44 59.25 74.98 60.04 99.45 75.14 76.06 -8.55%
EY 2.25 1.69 1.33 1.67 1.01 1.33 1.31 9.42%
DY 2.86 1.44 1.36 0.79 0.98 0.73 1.06 17.97%
P/NAPS 0.80 1.08 1.17 1.55 1.33 1.93 2.67 -18.18%

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