[ZHULIAN] YoY Quarter Result on 30-Nov-2017 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
30-Nov-2017 [#4]
Profit Trend
QoQ- -21.26%
YoY- -43.9%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 43,600 39,118 45,030 59,009 51,909 64,757 54,711 -3.70%
PBT 16,413 13,179 15,679 15,081 26,321 17,908 12,962 4.00%
Tax -2,860 -4,084 155 -3,600 -5,856 -5,378 -1,665 9.42%
NP 13,553 9,095 15,834 11,481 20,465 12,530 11,297 3.07%
-
NP to SH 13,553 9,095 15,834 11,481 20,465 10,568 11,300 3.07%
-
Tax Rate 17.43% 30.99% -0.99% 23.87% 22.25% 30.03% 12.85% -
Total Cost 30,047 30,023 29,196 47,528 31,444 52,227 43,414 -5.94%
-
Net Worth 585,948 614,605 594,964 580,565 553,932 529,092 483,230 3.26%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 36,800 27,600 18,400 13,800 6,900 6,900 9,200 25.96%
Div Payout % 271.53% 303.46% 116.21% 120.20% 33.72% 65.29% 81.42% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 585,948 614,605 594,964 580,565 553,932 529,092 483,230 3.26%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 31.08% 23.25% 35.16% 19.46% 39.42% 19.35% 20.65% -
ROE 2.31% 1.48% 2.66% 1.98% 3.69% 2.00% 2.34% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 9.48 8.50 9.79 12.83 11.28 14.08 11.89 -3.70%
EPS 2.95 1.98 3.44 2.50 4.45 2.72 2.46 3.07%
DPS 8.00 6.00 4.00 3.00 1.50 1.50 2.00 25.96%
NAPS 1.2738 1.3361 1.2934 1.2621 1.2042 1.1502 1.0505 3.26%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 9.48 8.50 9.79 12.83 11.28 14.08 11.89 -3.70%
EPS 2.95 1.98 3.44 2.50 4.45 2.72 2.46 3.07%
DPS 8.00 6.00 4.00 3.00 1.50 1.50 2.00 25.96%
NAPS 1.2738 1.3361 1.2934 1.2621 1.2042 1.1502 1.0505 3.26%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 1.53 1.46 1.30 1.80 1.30 1.51 2.13 -
P/RPS 16.14 17.17 13.28 14.03 11.52 10.73 17.91 -1.71%
P/EPS 51.93 73.84 37.77 72.12 29.22 65.73 86.71 -8.18%
EY 1.93 1.35 2.65 1.39 3.42 1.52 1.15 9.00%
DY 5.23 4.11 3.08 1.67 1.15 0.99 0.94 33.08%
P/NAPS 1.20 1.09 1.01 1.43 1.08 1.31 2.03 -8.38%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 20/01/21 22/01/20 23/01/19 24/01/18 25/01/17 22/01/16 21/01/15 -
Price 1.65 1.53 1.30 2.09 1.24 1.46 2.27 -
P/RPS 17.41 17.99 13.28 16.29 10.99 10.37 19.09 -1.52%
P/EPS 56.00 77.38 37.77 83.74 27.87 63.55 92.41 -8.00%
EY 1.79 1.29 2.65 1.19 3.59 1.57 1.08 8.77%
DY 4.85 3.92 3.08 1.44 1.21 1.03 0.88 32.87%
P/NAPS 1.30 1.15 1.01 1.66 1.03 1.27 2.16 -8.10%

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