[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2022 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-May-2022 [#2]
Profit Trend
QoQ- 36.87%
YoY- 54.67%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 32,550 136,167 103,921 70,966 34,569 149,616 116,057 -57.25%
PBT 8,371 50,867 48,160 38,212 25,842 51,524 40,561 -65.17%
Tax -1,524 -12,554 -6,687 -4,388 -1,893 -6,165 -7,850 -66.57%
NP 6,847 38,313 41,473 33,824 23,949 45,359 32,711 -64.84%
-
NP to SH 6,847 38,313 41,473 35,795 26,152 45,359 32,711 -64.84%
-
Tax Rate 18.21% 24.68% 13.88% 11.48% 7.33% 11.97% 19.35% -
Total Cost 25,703 97,854 62,448 37,142 10,620 104,257 83,346 -54.45%
-
Net Worth 476,145 504,527 515,246 526,929 531,116 561,383 559,773 -10.25%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 13,800 78,200 41,400 27,600 13,800 78,200 41,400 -52.02%
Div Payout % 201.55% 204.11% 99.82% 77.11% 52.77% 172.40% 126.56% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 476,145 504,527 515,246 526,929 531,116 561,383 559,773 -10.25%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 21.04% 28.14% 39.91% 47.66% 69.28% 30.32% 28.19% -
ROE 1.44% 7.59% 8.05% 6.79% 4.92% 8.08% 5.84% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 7.08 29.60 22.59 15.43 7.52 32.53 25.23 -57.23%
EPS 1.49 8.33 9.02 7.35 5.21 9.86 7.11 -64.81%
DPS 3.00 17.00 9.00 6.00 3.00 17.00 9.00 -52.02%
NAPS 1.0351 1.0968 1.1201 1.1455 1.1546 1.2204 1.2169 -10.25%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 7.08 29.60 22.59 15.43 7.52 32.53 25.23 -57.23%
EPS 1.49 8.33 9.02 7.35 5.21 9.86 7.11 -64.81%
DPS 3.00 17.00 9.00 6.00 3.00 17.00 9.00 -52.02%
NAPS 1.0351 1.0968 1.1201 1.1455 1.1546 1.2204 1.2169 -10.25%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 1.81 1.84 1.94 1.92 1.91 1.85 1.86 -
P/RPS 25.58 6.22 8.59 12.45 25.42 5.69 7.37 129.76%
P/EPS 121.60 22.09 21.52 24.67 33.60 18.76 26.16 179.30%
EY 0.82 4.53 4.65 4.05 2.98 5.33 3.82 -64.24%
DY 1.66 9.24 4.64 3.13 1.57 9.19 4.84 -51.09%
P/NAPS 1.75 1.68 1.73 1.68 1.65 1.52 1.53 9.39%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 12/04/23 18/01/23 12/10/22 13/07/22 13/04/22 19/01/22 13/10/21 -
Price 1.84 1.92 1.91 1.95 2.00 1.91 1.87 -
P/RPS 26.00 6.49 8.45 12.64 26.61 5.87 7.41 131.43%
P/EPS 123.62 23.05 21.18 25.06 35.18 19.37 26.30 181.39%
EY 0.81 4.34 4.72 3.99 2.84 5.16 3.80 -64.41%
DY 1.63 8.85 4.71 3.08 1.50 8.90 4.81 -51.48%
P/NAPS 1.78 1.75 1.71 1.70 1.73 1.57 1.54 10.16%

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