[ZHULIAN] YoY 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- -16.25%
YoY- 53.51%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 39,496 52,322 44,017 48,522 47,218 55,269 65,647 -8.11%
PBT 15,290 24,248 17,544 16,057 11,158 14,674 11,696 4.56%
Tax -3,932 -4,723 -5,476 -3,865 -3,216 -3,571 -3,426 2.32%
NP 11,358 19,525 12,068 12,192 7,942 11,103 8,270 5.42%
-
NP to SH 11,358 19,525 12,068 12,192 7,942 11,103 8,270 5.42%
-
Tax Rate 25.72% 19.48% 31.21% 24.07% 28.82% 24.34% 29.29% -
Total Cost 28,138 32,797 31,949 36,330 39,276 44,166 57,377 -11.18%
-
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 13,800 9,200 9,200 6,900 6,900 6,900 13,800 0.00%
Div Payout % 121.50% 47.12% 76.23% 56.59% 86.88% 62.15% 166.87% -
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 28.76% 37.32% 27.42% 25.13% 16.82% 20.09% 12.60% -
ROE 1.89% 3.22% 2.09% 2.12% 1.51% 2.24% 1.72% -
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 8.59 11.37 9.57 10.55 10.26 12.02 14.27 -8.10%
EPS 2.47 4.24 2.62 2.65 1.73 2.41 1.80 5.41%
DPS 3.00 2.00 2.00 1.50 1.50 1.50 3.00 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 8.59 11.37 9.57 10.55 10.26 12.02 14.27 -8.10%
EPS 2.47 4.24 2.62 2.65 1.73 2.41 1.80 5.41%
DPS 3.00 2.00 2.00 1.50 1.50 1.50 3.00 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 13.39 12.13 15.68 15.17 13.54 17.06 19.55 -6.10%
P/EPS 46.58 32.51 57.18 60.37 80.51 84.93 155.19 -18.15%
EY 2.15 3.08 1.75 1.66 1.24 1.18 0.64 22.35%
DY 2.61 1.45 1.33 0.94 1.08 0.73 1.08 15.82%
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 15.02 12.66 15.15 16.02 13.35 17.06 19.90 -4.57%
P/EPS 52.25 33.93 55.27 63.76 79.35 84.93 157.97 -16.82%
EY 1.91 2.95 1.81 1.57 1.26 1.18 0.63 20.28%
DY 2.33 1.39 1.38 0.89 1.09 0.73 1.06 14.01%
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