[ZHULIAN] YoY TTM 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- 17.98%
YoY- 7.61%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 176,010 179,524 200,643 191,516 218,855 232,748 374,493 -11.81%
PBT 64,137 66,624 59,763 64,119 64,459 54,734 130,366 -11.14%
Tax -14,537 -12,489 -12,491 -15,040 -16,888 -12,245 -21,927 -6.61%
NP 49,600 54,135 47,272 49,079 47,571 42,489 108,439 -12.21%
-
NP to SH 49,600 55,800 47,272 49,079 45,609 42,492 108,439 -12.21%
-
Tax Rate 22.67% 18.75% 20.90% 23.46% 26.20% 22.37% 16.82% -
Total Cost 126,410 125,389 153,371 142,437 171,284 190,259 266,054 -11.65%
-
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 59,800 46,000 36,800 27,600 27,600 39,100 73,600 -3.39%
Div Payout % 120.56% 82.44% 77.85% 56.24% 60.51% 92.02% 67.87% -
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 28.18% 30.15% 23.56% 25.63% 21.74% 18.26% 28.96% -
ROE 8.24% 9.44% 8.19% 8.70% 8.64% 8.69% 22.18% -
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 38.26 39.03 43.62 41.63 47.58 50.60 81.41 -11.81%
EPS 10.78 12.13 10.28 10.67 9.92 9.24 23.57 -12.21%
DPS 13.00 10.00 8.00 6.00 6.00 8.50 16.00 -3.39%
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 38.26 39.03 43.62 41.63 47.58 50.60 81.41 -11.81%
EPS 10.78 12.13 10.28 10.67 9.92 9.24 23.57 -12.21%
DPS 13.00 10.00 8.00 6.00 6.00 8.50 16.00 -3.39%
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 3.61 3.51 3.78 3.75 2.92 4.05 3.66 -0.22%
P/EPS 12.80 11.29 16.06 14.62 14.02 22.19 12.64 0.20%
EY 7.81 8.85 6.23 6.84 7.13 4.51 7.91 -0.21%
DY 9.42 7.30 4.85 3.85 4.32 4.15 5.37 9.81%
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 2.74 3.56 3.37 4.56 3.22 4.05 3.49 -3.94%
P/EPS 9.74 11.46 14.30 17.81 15.43 22.19 12.05 -3.48%
EY 10.27 8.73 6.99 5.62 6.48 4.51 8.30 3.60%
DY 12.38 7.19 5.44 3.16 3.92 4.15 5.63 14.02%
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