[ZHULIAN] YoY Cumulative Quarter Result on 31-May-2017 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
31-May-2017 [#2]
Profit Trend
QoQ- 83.75%
YoY- 78.11%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 84,338 91,776 87,353 96,901 95,382 110,488 131,804 -7.16%
PBT 29,382 37,687 28,943 34,897 22,125 31,897 32,094 -1.45%
Tax -7,155 -7,370 -7,857 -8,147 -7,106 -8,244 -6,649 1.22%
NP 22,227 30,317 21,086 26,750 15,019 23,653 25,445 -2.22%
-
NP to SH 22,227 30,317 21,086 26,750 15,019 23,653 25,445 -2.22%
-
Tax Rate 24.35% 19.56% 27.15% 23.35% 32.12% 25.85% 20.72% -
Total Cost 62,111 61,459 66,267 70,151 80,363 86,835 106,359 -8.56%
-
Net Worth 602,369 606,923 577,714 573,895 524,446 495,649 479,642 3.86%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 27,600 9,200 18,400 13,800 13,800 13,800 27,600 0.00%
Div Payout % 124.17% 30.35% 87.26% 51.59% 91.88% 58.34% 108.47% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 602,369 606,923 577,714 573,895 524,446 495,649 479,642 3.86%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 26.35% 33.03% 24.14% 27.61% 15.75% 21.41% 19.31% -
ROE 3.69% 5.00% 3.65% 4.66% 2.86% 4.77% 5.30% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 18.33 19.95 18.99 21.07 20.74 24.02 28.65 -7.16%
EPS 4.83 6.59 4.58 5.82 3.27 5.14 5.53 -2.22%
DPS 6.00 2.00 4.00 3.00 3.00 3.00 6.00 0.00%
NAPS 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 1.0427 3.86%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 18.33 19.95 18.99 21.07 20.74 24.02 28.65 -7.16%
EPS 4.83 6.59 4.58 5.82 3.27 5.14 5.53 -2.22%
DPS 6.00 2.00 4.00 3.00 3.00 3.00 6.00 0.00%
NAPS 1.3095 1.3194 1.2559 1.2476 1.1401 1.0775 1.0427 3.86%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 1.15 1.38 1.50 1.60 1.39 2.05 2.79 -
P/RPS 6.27 6.92 7.90 7.60 6.70 8.53 9.74 -7.07%
P/EPS 23.80 20.94 32.72 27.51 42.57 39.87 50.44 -11.75%
EY 4.20 4.78 3.06 3.63 2.35 2.51 1.98 13.33%
DY 5.22 1.45 2.67 1.87 2.16 1.46 2.15 15.91%
P/NAPS 0.88 1.05 1.19 1.28 1.22 1.90 2.68 -16.92%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 15/07/20 17/07/19 18/07/18 12/07/17 13/07/16 15/07/15 16/07/14 -
Price 1.29 1.44 1.45 1.69 1.37 2.05 2.84 -
P/RPS 7.04 7.22 7.64 8.02 6.61 8.53 9.91 -5.53%
P/EPS 26.70 21.85 31.63 29.06 41.96 39.87 51.34 -10.31%
EY 3.75 4.58 3.16 3.44 2.38 2.51 1.95 11.50%
DY 4.65 1.39 2.76 1.78 2.19 1.46 2.11 14.06%
P/NAPS 0.99 1.09 1.15 1.35 1.20 1.90 2.72 -15.48%

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