[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2020 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
31-May-2020 [#2]
Profit Trend
QoQ- 104.5%
YoY- -26.68%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 41,445 170,677 127,078 84,338 44,842 170,622 131,504 -53.72%
PBT 15,258 59,562 43,149 29,382 14,092 63,485 50,305 -54.88%
Tax -2,411 -12,788 -9,927 -7,155 -3,223 -13,962 -9,877 -60.97%
NP 12,847 46,774 33,222 22,227 10,869 49,523 40,428 -53.46%
-
NP to SH 12,847 46,774 33,222 22,227 10,869 49,523 40,428 -53.46%
-
Tax Rate 15.80% 21.47% 23.01% 24.35% 22.87% 21.99% 19.63% -
Total Cost 28,598 123,903 93,856 62,111 33,973 121,099 91,076 -53.83%
-
Net Worth 561,291 585,948 602,093 602,369 601,818 614,605 618,700 -6.29%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div 13,800 78,200 41,400 27,600 13,800 55,200 27,600 -37.03%
Div Payout % 107.42% 167.19% 124.62% 124.17% 126.97% 111.46% 68.27% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 561,291 585,948 602,093 602,369 601,818 614,605 618,700 -6.29%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 31.00% 27.40% 26.14% 26.35% 24.24% 29.02% 30.74% -
ROE 2.29% 7.98% 5.52% 3.69% 1.81% 8.06% 6.53% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 9.01 37.10 27.63 18.33 9.75 37.09 28.59 -53.72%
EPS 2.79 10.17 7.22 4.83 2.36 10.77 8.79 -53.50%
DPS 3.00 17.00 9.00 6.00 3.00 12.00 6.00 -37.03%
NAPS 1.2202 1.2738 1.3089 1.3095 1.3083 1.3361 1.345 -6.29%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 9.03 37.18 27.68 18.37 9.77 37.17 28.64 -53.70%
EPS 2.80 10.19 7.24 4.84 2.37 10.79 8.81 -53.46%
DPS 3.01 17.03 9.02 6.01 3.01 12.02 6.01 -36.96%
NAPS 1.2226 1.2763 1.3115 1.3121 1.3109 1.3387 1.3477 -6.29%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 1.68 1.53 1.39 1.15 1.38 1.46 1.55 -
P/RPS 18.65 4.12 5.03 6.27 14.16 3.94 5.42 128.09%
P/EPS 60.15 15.05 19.25 23.80 58.40 13.56 17.64 126.71%
EY 1.66 6.65 5.20 4.20 1.71 7.37 5.67 -55.94%
DY 1.79 11.11 6.47 5.22 2.17 8.22 3.87 -40.21%
P/NAPS 1.38 1.20 1.06 0.88 1.05 1.09 1.15 12.93%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 14/04/21 20/01/21 14/10/20 15/07/20 06/05/20 22/01/20 16/10/19 -
Price 1.97 1.65 1.51 1.29 1.05 1.53 1.65 -
P/RPS 21.87 4.45 5.47 7.04 10.77 4.12 5.77 143.29%
P/EPS 70.54 16.23 20.91 26.70 44.44 14.21 18.77 141.91%
EY 1.42 6.16 4.78 3.75 2.25 7.04 5.33 -58.62%
DY 1.52 10.30 5.96 4.65 2.86 7.84 3.64 -44.16%
P/NAPS 1.61 1.30 1.15 0.99 0.80 1.15 1.23 19.67%

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