[ZHULIAN] YoY TTM Result on 31-May-2014 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-May-2014 [#2]
Profit Trend
QoQ- -27.35%
YoY- -38.07%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 192,820 210,804 222,370 333,907 442,512 401,497 337,274 -8.89%
PBT 69,018 60,943 57,712 99,698 150,321 133,449 104,922 -6.73%
Tax -15,689 -16,533 -12,390 -20,916 -23,103 -22,789 -17,978 -2.24%
NP 53,329 44,410 45,322 78,782 127,218 110,660 86,944 -7.81%
-
NP to SH 53,329 42,448 45,325 78,782 127,221 110,660 86,438 -7.72%
-
Tax Rate 22.73% 27.13% 21.47% 20.98% 15.37% 17.08% 17.13% -
Total Cost 139,491 166,394 177,048 255,125 315,294 290,837 250,330 -9.27%
-
Net Worth 573,895 524,446 495,649 479,642 479,457 421,866 366,445 7.75%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 27,600 27,600 32,200 73,600 71,297 55,197 54,769 -10.78%
Div Payout % 51.75% 65.02% 71.04% 93.42% 56.04% 49.88% 63.36% -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 573,895 524,446 495,649 479,642 479,457 421,866 366,445 7.75%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 459,781 0.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 27.66% 21.07% 20.38% 23.59% 28.75% 27.56% 25.78% -
ROE 9.29% 8.09% 9.14% 16.43% 26.53% 26.23% 23.59% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 41.92 45.83 48.34 72.59 96.20 87.28 73.36 -8.89%
EPS 11.59 9.23 9.85 17.13 27.66 24.06 18.80 -7.73%
DPS 6.00 6.00 7.00 16.00 15.50 12.00 11.91 -10.78%
NAPS 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 0.797 7.74%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 41.92 45.83 48.34 72.59 96.20 87.28 73.32 -8.88%
EPS 11.59 9.23 9.85 17.13 27.66 24.06 18.79 -7.73%
DPS 6.00 6.00 7.00 16.00 15.50 12.00 11.91 -10.78%
NAPS 1.2476 1.1401 1.0775 1.0427 1.0423 0.9171 0.7966 7.75%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.60 1.39 2.05 2.79 3.09 1.97 1.70 -
P/RPS 3.82 3.03 4.24 3.84 3.21 2.26 2.32 8.65%
P/EPS 13.80 15.06 20.81 16.29 11.17 8.19 9.04 7.29%
EY 7.25 6.64 4.81 6.14 8.95 12.21 11.06 -6.79%
DY 3.75 4.32 3.41 5.73 5.02 6.09 7.01 -9.89%
P/NAPS 1.28 1.22 1.90 2.68 2.96 2.15 2.13 -8.13%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 12/07/17 13/07/16 15/07/15 16/07/14 17/07/13 11/07/12 13/07/11 -
Price 1.69 1.37 2.05 2.84 3.10 2.10 1.75 -
P/RPS 4.03 2.99 4.24 3.91 3.22 2.41 2.39 9.08%
P/EPS 14.58 14.85 20.81 16.58 11.21 8.73 9.31 7.75%
EY 6.86 6.74 4.81 6.03 8.92 11.46 10.74 -7.19%
DY 3.55 4.38 3.41 5.63 5.00 5.71 6.81 -10.27%
P/NAPS 1.35 1.20 1.90 2.72 2.97 2.29 2.20 -7.80%

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