[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2019 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
16-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
31-Aug-2019 [#3]
Profit Trend
QoQ- 33.35%
YoY- 8.45%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 84,338 44,842 170,622 131,504 91,776 39,454 183,406 -40.39%
PBT 29,382 14,092 63,485 50,305 37,687 13,439 64,584 -40.81%
Tax -7,155 -3,223 -13,962 -9,877 -7,370 -2,648 -12,222 -29.99%
NP 22,227 10,869 49,523 40,428 30,317 10,791 52,362 -43.48%
-
NP to SH 22,227 10,869 49,523 40,428 30,317 10,791 52,362 -43.48%
-
Tax Rate 24.35% 22.87% 21.99% 19.63% 19.56% 19.70% 18.92% -
Total Cost 62,111 33,973 121,099 91,076 61,459 28,663 131,044 -39.18%
-
Net Worth 602,369 601,818 614,605 618,700 606,923 591,145 594,964 0.82%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div 27,600 13,800 55,200 27,600 9,200 9,200 46,000 -28.84%
Div Payout % 124.17% 126.97% 111.46% 68.27% 30.35% 85.26% 87.85% -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 602,369 601,818 614,605 618,700 606,923 591,145 594,964 0.82%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 26.35% 24.24% 29.02% 30.74% 33.03% 27.35% 28.55% -
ROE 3.69% 1.81% 8.06% 6.53% 5.00% 1.83% 8.80% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 18.33 9.75 37.09 28.59 19.95 8.58 39.87 -40.40%
EPS 4.83 2.36 10.77 8.79 6.59 2.35 11.38 -43.49%
DPS 6.00 3.00 12.00 6.00 2.00 2.00 10.00 -28.84%
NAPS 1.3095 1.3083 1.3361 1.345 1.3194 1.2851 1.2934 0.82%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 18.33 9.75 37.09 28.59 19.95 8.58 39.87 -40.40%
EPS 4.83 2.36 10.77 8.79 6.59 2.35 11.38 -43.49%
DPS 6.00 3.00 12.00 6.00 2.00 2.00 10.00 -28.84%
NAPS 1.3095 1.3083 1.3361 1.345 1.3194 1.2851 1.2934 0.82%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 1.15 1.38 1.46 1.55 1.38 1.37 1.30 -
P/RPS 6.27 14.16 3.94 5.42 6.92 15.97 3.26 54.59%
P/EPS 23.80 58.40 13.56 17.64 20.94 58.40 11.42 63.08%
EY 4.20 1.71 7.37 5.67 4.78 1.71 8.76 -38.71%
DY 5.22 2.17 8.22 3.87 1.45 1.46 7.69 -22.74%
P/NAPS 0.88 1.05 1.09 1.15 1.05 1.07 1.01 -8.76%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 15/07/20 06/05/20 22/01/20 16/10/19 17/07/19 17/04/19 23/01/19 -
Price 1.29 1.05 1.53 1.65 1.44 1.39 1.30 -
P/RPS 7.04 10.77 4.12 5.77 7.22 16.21 3.26 66.99%
P/EPS 26.70 44.44 14.21 18.77 21.85 59.25 11.42 76.06%
EY 3.75 2.25 7.04 5.33 4.58 1.69 8.76 -43.17%
DY 4.65 2.86 7.84 3.64 1.39 1.44 7.69 -28.47%
P/NAPS 0.99 0.80 1.15 1.23 1.09 1.08 1.01 -1.32%

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