[ZHULIAN] QoQ Annualized Quarter Result on 31-May-2023 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2023
Quarter
31-May-2023 [#2]
Profit Trend
QoQ- 18.99%
YoY- -54.48%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 115,564 132,368 133,572 131,950 130,200 136,167 138,561 -11.40%
PBT 32,388 37,032 37,014 37,340 33,484 50,867 64,213 -36.66%
Tax -6,980 -7,795 -7,026 -4,750 -6,096 -12,554 -8,916 -15.07%
NP 25,408 29,237 29,988 32,590 27,388 38,313 55,297 -40.48%
-
NP to SH 25,408 29,237 29,988 32,590 27,388 38,313 55,297 -40.48%
-
Tax Rate 21.55% 21.05% 18.98% 12.72% 18.21% 24.68% 13.89% -
Total Cost 90,156 103,131 103,584 99,360 102,812 97,854 83,264 5.44%
-
Net Worth 448,867 461,977 467,589 476,330 476,145 504,527 515,246 -8.79%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 55,200 59,800 55,200 55,200 55,200 78,200 55,200 0.00%
Div Payout % 217.25% 204.54% 184.07% 169.38% 201.55% 204.11% 99.82% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 448,867 461,977 467,589 476,330 476,145 504,527 515,246 -8.79%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 21.99% 22.09% 22.45% 24.70% 21.04% 28.14% 39.91% -
ROE 5.66% 6.33% 6.41% 6.84% 5.75% 7.59% 10.73% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 25.12 28.78 29.04 28.68 28.30 29.60 30.12 -11.40%
EPS 5.52 6.36 6.52 7.08 5.96 8.33 12.03 -40.53%
DPS 12.00 13.00 12.00 12.00 12.00 17.00 12.00 0.00%
NAPS 0.9758 1.0043 1.0165 1.0355 1.0351 1.0968 1.1201 -8.79%
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 25.12 28.78 29.04 28.68 28.30 29.60 30.12 -11.40%
EPS 5.52 6.36 6.52 7.08 5.96 8.33 12.03 -40.53%
DPS 12.00 13.00 12.00 12.00 12.00 17.00 12.00 0.00%
NAPS 0.9758 1.0043 1.0165 1.0355 1.0351 1.0968 1.1201 -8.79%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 1.29 1.83 1.85 1.82 1.81 1.84 1.94 -
P/RPS 5.13 6.36 6.37 6.34 6.39 6.22 6.44 -14.08%
P/EPS 23.35 28.79 28.38 25.69 30.40 22.09 16.14 27.94%
EY 4.28 3.47 3.52 3.89 3.29 4.53 6.20 -21.90%
DY 9.30 7.10 6.49 6.59 6.63 9.24 6.19 31.21%
P/NAPS 1.32 1.82 1.82 1.76 1.75 1.68 1.73 -16.51%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 17/04/24 24/01/24 11/10/23 12/07/23 12/04/23 18/01/23 12/10/22 -
Price 1.45 1.64 1.87 1.85 1.84 1.92 1.91 -
P/RPS 5.77 5.70 6.44 6.45 6.50 6.49 6.34 -6.09%
P/EPS 26.25 25.80 28.68 26.11 30.90 23.05 15.89 39.78%
EY 3.81 3.88 3.49 3.83 3.24 4.34 6.29 -28.43%
DY 8.28 7.93 6.42 6.49 6.52 8.85 6.28 20.25%
P/NAPS 1.49 1.63 1.84 1.79 1.78 1.75 1.71 -8.77%

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