[ZHULIAN] QoQ Quarter Result on 31-May-2021 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-May-2021 [#2]
Profit Trend
QoQ- -19.86%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 34,569 33,559 36,669 37,943 41,445 43,600 42,740 -13.22%
PBT 25,842 10,964 12,553 12,750 15,258 16,413 13,766 52.35%
Tax -1,893 1,685 -2,984 -2,455 -2,411 -2,860 -2,773 -22.52%
NP 23,949 12,649 9,569 10,295 12,847 13,553 10,993 68.29%
-
NP to SH 26,152 12,649 9,569 10,295 12,847 13,553 10,993 78.49%
-
Tax Rate 7.33% -15.37% 23.77% 19.25% 15.80% 17.43% 20.14% -
Total Cost 10,620 20,910 27,100 27,648 28,598 30,047 31,747 -51.90%
-
Net Worth 531,116 561,383 559,773 558,486 561,291 585,948 602,093 -8.04%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 13,800 36,800 13,800 13,800 13,800 36,800 13,800 0.00%
Div Payout % 52.77% 290.93% 144.22% 134.05% 107.42% 271.53% 125.53% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 531,116 561,383 559,773 558,486 561,291 585,948 602,093 -8.04%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 69.28% 37.69% 26.10% 27.13% 31.00% 31.08% 25.72% -
ROE 4.92% 2.25% 1.71% 1.84% 2.29% 2.31% 1.83% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 7.52 7.30 7.97 8.25 9.01 9.48 9.29 -13.17%
EPS 5.21 2.75 2.08 2.24 2.79 2.95 2.39 68.36%
DPS 3.00 8.00 3.00 3.00 3.00 8.00 3.00 0.00%
NAPS 1.1546 1.2204 1.2169 1.2141 1.2202 1.2738 1.3089 -8.04%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 7.52 7.30 7.97 8.25 9.01 9.48 9.29 -13.17%
EPS 5.21 2.75 2.08 2.24 2.79 2.95 2.39 68.36%
DPS 3.00 8.00 3.00 3.00 3.00 8.00 3.00 0.00%
NAPS 1.1546 1.2204 1.2169 1.2141 1.2202 1.2738 1.3089 -8.04%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 1.91 1.85 1.86 1.85 1.68 1.53 1.39 -
P/RPS 25.42 25.36 23.33 22.43 18.65 16.14 14.96 42.53%
P/EPS 33.60 67.28 89.41 82.66 60.15 51.93 58.16 -30.70%
EY 2.98 1.49 1.12 1.21 1.66 1.93 1.72 44.39%
DY 1.57 4.32 1.61 1.62 1.79 5.23 2.16 -19.20%
P/NAPS 1.65 1.52 1.53 1.52 1.38 1.20 1.06 34.42%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 13/04/22 19/01/22 13/10/21 14/07/21 14/04/21 20/01/21 14/10/20 -
Price 2.00 1.91 1.87 1.87 1.97 1.65 1.51 -
P/RPS 26.61 26.18 23.46 22.67 21.87 17.41 16.25 39.05%
P/EPS 35.18 69.46 89.89 83.56 70.54 56.00 63.19 -32.39%
EY 2.84 1.44 1.11 1.20 1.42 1.79 1.58 47.99%
DY 1.50 4.19 1.60 1.60 1.52 4.85 1.99 -17.21%
P/NAPS 1.73 1.57 1.54 1.54 1.61 1.30 1.15 31.38%

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