[ZHULIAN] QoQ Cumulative Quarter Result on 31-Aug-2022 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
12-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-Aug-2022 [#3]
Profit Trend
QoQ- 15.86%
YoY- 26.79%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 65,975 32,550 136,167 103,921 70,966 34,569 149,616 -42.09%
PBT 18,670 8,371 50,867 48,160 38,212 25,842 51,524 -49.20%
Tax -2,375 -1,524 -12,554 -6,687 -4,388 -1,893 -6,165 -47.08%
NP 16,295 6,847 38,313 41,473 33,824 23,949 45,359 -49.49%
-
NP to SH 16,295 6,847 38,313 41,473 35,795 26,152 45,359 -49.49%
-
Tax Rate 12.72% 18.21% 24.68% 13.88% 11.48% 7.33% 11.97% -
Total Cost 49,680 25,703 97,854 62,448 37,142 10,620 104,257 -39.01%
-
Net Worth 476,330 476,145 504,527 515,246 526,929 531,116 561,383 -10.38%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 27,600 13,800 78,200 41,400 27,600 13,800 78,200 -50.08%
Div Payout % 169.38% 201.55% 204.11% 99.82% 77.11% 52.77% 172.40% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 476,330 476,145 504,527 515,246 526,929 531,116 561,383 -10.38%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 24.70% 21.04% 28.14% 39.91% 47.66% 69.28% 30.32% -
ROE 3.42% 1.44% 7.59% 8.05% 6.79% 4.92% 8.08% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 14.34 7.08 29.60 22.59 15.43 7.52 32.53 -42.10%
EPS 3.54 1.49 8.33 9.02 7.35 5.21 9.86 -49.51%
DPS 6.00 3.00 17.00 9.00 6.00 3.00 17.00 -50.08%
NAPS 1.0355 1.0351 1.0968 1.1201 1.1455 1.1546 1.2204 -10.38%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 14.34 7.08 29.60 22.59 15.43 7.52 32.53 -42.10%
EPS 3.54 1.49 8.33 9.02 7.35 5.21 9.86 -49.51%
DPS 6.00 3.00 17.00 9.00 6.00 3.00 17.00 -50.08%
NAPS 1.0355 1.0351 1.0968 1.1201 1.1455 1.1546 1.2204 -10.38%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 1.82 1.81 1.84 1.94 1.92 1.91 1.85 -
P/RPS 12.69 25.58 6.22 8.59 12.45 25.42 5.69 70.78%
P/EPS 51.38 121.60 22.09 21.52 24.67 33.60 18.76 95.87%
EY 1.95 0.82 4.53 4.65 4.05 2.98 5.33 -48.87%
DY 3.30 1.66 9.24 4.64 3.13 1.57 9.19 -49.51%
P/NAPS 1.76 1.75 1.68 1.73 1.68 1.65 1.52 10.27%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 12/07/23 12/04/23 18/01/23 12/10/22 13/07/22 13/04/22 19/01/22 -
Price 1.85 1.84 1.92 1.91 1.95 2.00 1.91 -
P/RPS 12.90 26.00 6.49 8.45 12.64 26.61 5.87 69.11%
P/EPS 52.22 123.62 23.05 21.18 25.06 35.18 19.37 93.82%
EY 1.91 0.81 4.34 4.72 3.99 2.84 5.16 -48.47%
DY 3.24 1.63 8.85 4.71 3.08 1.50 8.90 -49.04%
P/NAPS 1.79 1.78 1.75 1.71 1.70 1.73 1.57 9.14%

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