[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2019 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
30-Nov-2019 [#4]
Profit Trend
QoQ- 22.5%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 127,078 84,338 44,842 170,622 131,504 91,776 39,454 117.32%
PBT 43,149 29,382 14,092 63,485 50,305 37,687 13,439 116.87%
Tax -9,927 -7,155 -3,223 -13,962 -9,877 -7,370 -2,648 140.35%
NP 33,222 22,227 10,869 49,523 40,428 30,317 10,791 110.90%
-
NP to SH 33,222 22,227 10,869 49,523 40,428 30,317 10,791 110.90%
-
Tax Rate 23.01% 24.35% 22.87% 21.99% 19.63% 19.56% 19.70% -
Total Cost 93,856 62,111 33,973 121,099 91,076 61,459 28,663 119.71%
-
Net Worth 602,093 602,369 601,818 614,605 618,700 606,923 591,145 1.22%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 41,400 27,600 13,800 55,200 27,600 9,200 9,200 171.32%
Div Payout % 124.62% 124.17% 126.97% 111.46% 68.27% 30.35% 85.26% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 602,093 602,369 601,818 614,605 618,700 606,923 591,145 1.22%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 26.14% 26.35% 24.24% 29.02% 30.74% 33.03% 27.35% -
ROE 5.52% 3.69% 1.81% 8.06% 6.53% 5.00% 1.83% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 27.63 18.33 9.75 37.09 28.59 19.95 8.58 117.29%
EPS 7.22 4.83 2.36 10.77 8.79 6.59 2.35 110.62%
DPS 9.00 6.00 3.00 12.00 6.00 2.00 2.00 171.32%
NAPS 1.3089 1.3095 1.3083 1.3361 1.345 1.3194 1.2851 1.22%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 27.68 18.37 9.77 37.17 28.64 19.99 8.59 117.39%
EPS 7.24 4.84 2.37 10.79 8.81 6.60 2.35 111.00%
DPS 9.02 6.01 3.01 12.02 6.01 2.00 2.00 171.72%
NAPS 1.3115 1.3121 1.3109 1.3387 1.3477 1.322 1.2876 1.22%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 1.39 1.15 1.38 1.46 1.55 1.38 1.37 -
P/RPS 5.03 6.27 14.16 3.94 5.42 6.92 15.97 -53.54%
P/EPS 19.25 23.80 58.40 13.56 17.64 20.94 58.40 -52.12%
EY 5.20 4.20 1.71 7.37 5.67 4.78 1.71 109.19%
DY 6.47 5.22 2.17 8.22 3.87 1.45 1.46 168.58%
P/NAPS 1.06 0.88 1.05 1.09 1.15 1.05 1.07 -0.62%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 14/10/20 15/07/20 06/05/20 22/01/20 16/10/19 17/07/19 17/04/19 -
Price 1.51 1.29 1.05 1.53 1.65 1.44 1.39 -
P/RPS 5.47 7.04 10.77 4.12 5.77 7.22 16.21 -51.37%
P/EPS 20.91 26.70 44.44 14.21 18.77 21.85 59.25 -49.90%
EY 4.78 3.75 2.25 7.04 5.33 4.58 1.69 99.36%
DY 5.96 4.65 2.86 7.84 3.64 1.39 1.44 156.67%
P/NAPS 1.15 0.99 0.80 1.15 1.23 1.09 1.08 4.25%

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