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

Announcement Date
13-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-May-2022 [#2]
Profit Trend
QoQ- -54.7%
YoY- 15.07%
Quarter Report
View:
Show?
Quarter 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 32,246 32,955 36,397 34,569 33,559 36,669 -7.65%
PBT 8,371 2,707 9,948 12,370 25,842 10,964 12,553 -23.72%
Tax -1,524 -5,867 -2,299 -2,495 -1,893 1,685 -2,984 -36.18%
NP 6,847 -3,160 7,649 9,875 23,949 12,649 9,569 -20.04%
-
NP to SH 6,847 -3,160 7,649 11,846 26,152 12,649 9,569 -20.04%
-
Tax Rate 18.21% 216.73% 23.11% 20.17% 7.33% -15.37% 23.77% -
Total Cost 25,703 35,406 25,306 26,522 10,620 20,910 27,100 -3.47%
-
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 36,800 13,800 13,800 13,800 36,800 13,800 0.00%
Div Payout % 201.55% 0.00% 180.42% 116.50% 52.77% 290.93% 144.22% -
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% -9.80% 23.21% 27.13% 69.28% 37.69% 26.10% -
ROE 1.44% -0.63% 1.48% 2.25% 4.92% 2.25% 1.71% -
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 7.01 7.16 7.91 7.52 7.30 7.97 -7.61%
EPS 1.49 -0.69 1.66 2.15 5.21 2.75 2.08 -19.98%
DPS 3.00 8.00 3.00 3.00 3.00 8.00 3.00 0.00%
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 7.01 7.16 7.91 7.52 7.30 7.97 -7.61%
EPS 1.49 -0.69 1.66 2.15 5.21 2.75 2.08 -19.98%
DPS 3.00 8.00 3.00 3.00 3.00 8.00 3.00 0.00%
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 26.25 27.08 24.27 25.42 25.36 23.33 6.34%
P/EPS 121.60 -267.85 116.67 74.56 33.60 67.28 89.41 22.82%
EY 0.82 -0.37 0.86 1.34 2.98 1.49 1.12 -18.81%
DY 1.66 4.35 1.55 1.56 1.57 4.32 1.61 2.06%
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 27.39 26.66 24.64 26.61 26.18 23.46 7.11%
P/EPS 123.62 -279.49 114.86 75.72 35.18 69.46 89.89 23.73%
EY 0.81 -0.36 0.87 1.32 2.84 1.44 1.11 -18.99%
DY 1.63 4.17 1.57 1.54 1.50 4.19 1.60 1.24%
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