[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2023 [#2]

Announcement Date
12-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2023
Quarter
31-May-2023 [#2]
Profit Trend
QoQ- 137.99%
YoY- -54.48%
Quarter Report
View:
Show?
Cumulative Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 28,891 132,368 100,179 65,975 32,550 136,167 103,921 -57.43%
PBT 8,097 37,032 27,761 18,670 8,371 50,867 48,160 -69.57%
Tax -1,745 -7,795 -5,270 -2,375 -1,524 -12,554 -6,687 -59.19%
NP 6,352 29,237 22,491 16,295 6,847 38,313 41,473 -71.40%
-
NP to SH 6,352 29,237 22,491 16,295 6,847 38,313 41,473 -71.40%
-
Tax Rate 21.55% 21.05% 18.98% 12.72% 18.21% 24.68% 13.88% -
Total Cost 22,539 103,131 77,688 49,680 25,703 97,854 62,448 -49.33%
-
Net Worth 448,867 461,977 467,589 476,330 476,145 504,527 515,246 -8.79%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 13,800 59,800 41,400 27,600 13,800 78,200 41,400 -51.95%
Div Payout % 217.25% 204.54% 184.07% 169.38% 201.55% 204.11% 99.82% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 448,867 461,977 467,589 476,330 476,145 504,527 515,246 -8.79%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 21.99% 22.09% 22.45% 24.70% 21.04% 28.14% 39.91% -
ROE 1.42% 6.33% 4.81% 3.42% 1.44% 7.59% 8.05% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 6.28 28.78 21.78 14.34 7.08 29.60 22.59 -57.43%
EPS 1.38 6.36 4.89 3.54 1.49 8.33 9.02 -71.42%
DPS 3.00 13.00 9.00 6.00 3.00 17.00 9.00 -51.95%
NAPS 0.9758 1.0043 1.0165 1.0355 1.0351 1.0968 1.1201 -8.79%
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 6.28 28.78 21.78 14.34 7.08 29.60 22.59 -57.43%
EPS 1.38 6.36 4.89 3.54 1.49 8.33 9.02 -71.42%
DPS 3.00 13.00 9.00 6.00 3.00 17.00 9.00 -51.95%
NAPS 0.9758 1.0043 1.0165 1.0355 1.0351 1.0968 1.1201 -8.79%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 1.29 1.83 1.85 1.82 1.81 1.84 1.94 -
P/RPS 20.54 6.36 8.49 12.69 25.58 6.22 8.59 78.91%
P/EPS 93.42 28.79 37.84 51.38 121.60 22.09 21.52 166.35%
EY 1.07 3.47 2.64 1.95 0.82 4.53 4.65 -62.48%
DY 2.33 7.10 4.86 3.30 1.66 9.24 4.64 -36.84%
P/NAPS 1.32 1.82 1.82 1.76 1.75 1.68 1.73 -16.51%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 17/04/24 24/01/24 11/10/23 12/07/23 12/04/23 18/01/23 12/10/22 -
Price 1.45 1.64 1.87 1.85 1.84 1.92 1.91 -
P/RPS 23.09 5.70 8.59 12.90 26.00 6.49 8.45 95.57%
P/EPS 105.01 25.80 38.25 52.22 123.62 23.05 21.18 191.04%
EY 0.95 3.88 2.61 1.91 0.81 4.34 4.72 -65.68%
DY 2.07 7.93 4.81 3.24 1.63 8.85 4.71 -42.22%
P/NAPS 1.49 1.63 1.84 1.79 1.78 1.75 1.71 -8.77%

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