[ZHULIAN] QoQ TTM 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- -16.47%
YoY- -34.5%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 167,281 170,678 166,196 163,184 176,010 170,622 176,534 -3.52%
PBT 60,727 59,561 56,327 55,179 64,137 63,484 65,984 -5.38%
Tax -11,976 -12,788 -14,012 -13,746 -14,537 -13,962 -9,723 14.92%
NP 48,751 46,773 42,315 41,433 49,600 49,522 56,261 -9.11%
-
NP to SH 48,751 46,773 42,315 41,433 49,600 49,522 56,261 -9.11%
-
Tax Rate 19.72% 21.47% 24.88% 24.91% 22.67% 21.99% 14.74% -
Total Cost 118,530 123,905 123,881 121,751 126,410 121,100 120,273 -0.96%
-
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 78,200 78,200 69,000 64,400 59,800 55,200 46,000 42.48%
Div Payout % 160.41% 167.19% 163.06% 155.43% 120.56% 111.47% 81.76% -
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 29.14% 27.40% 25.46% 25.39% 28.18% 29.02% 31.87% -
ROE 8.69% 7.98% 7.03% 6.88% 8.24% 8.06% 9.09% -
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 36.37 37.10 36.13 35.47 38.26 37.09 38.38 -3.52%
EPS 10.60 10.17 9.20 9.01 10.78 10.77 12.23 -9.10%
DPS 17.00 17.00 15.00 14.00 13.00 12.00 10.00 42.48%
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 36.44 37.18 36.20 35.55 38.34 37.17 38.45 -3.51%
EPS 10.62 10.19 9.22 9.03 10.80 10.79 12.25 -9.08%
DPS 17.03 17.03 15.03 14.03 13.03 12.02 10.02 42.46%
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 4.62 4.12 3.85 3.24 3.61 3.94 4.04 9.36%
P/EPS 15.85 15.05 15.11 12.77 12.80 13.56 12.67 16.11%
EY 6.31 6.65 6.62 7.83 7.81 7.37 7.89 -13.85%
DY 10.12 11.11 10.79 12.17 9.42 8.22 6.45 35.06%
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 5.42 4.45 4.18 3.64 2.74 4.12 4.30 16.70%
P/EPS 18.59 16.23 16.41 14.32 9.74 14.21 13.49 23.85%
EY 5.38 6.16 6.09 6.98 10.27 7.04 7.41 -19.23%
DY 8.63 10.30 9.93 10.85 12.38 7.84 6.06 26.60%
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