[ZHULIAN] YoY Annualized 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- -31.56%
YoY- 54.67%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 131,950 141,932 158,776 168,676 183,552 174,706 193,802 -6.20%
PBT 37,340 76,424 56,016 58,764 75,374 57,886 69,794 -9.89%
Tax -4,750 -8,776 -9,730 -14,310 -14,740 -15,714 -16,294 -18.56%
NP 32,590 67,648 46,286 44,454 60,634 42,172 53,500 -7.92%
-
NP to SH 32,590 71,590 46,286 44,454 60,634 42,172 53,500 -7.92%
-
Tax Rate 12.72% 11.48% 17.37% 24.35% 19.56% 27.15% 23.35% -
Total Cost 99,360 74,284 112,490 124,222 122,918 132,534 140,302 -5.58%
-
Net Worth 476,330 526,929 558,486 602,369 606,923 577,714 573,895 -3.05%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 55,200 55,200 55,200 55,200 18,400 36,800 27,600 12.24%
Div Payout % 169.38% 77.11% 119.26% 124.17% 30.35% 87.26% 51.59% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 476,330 526,929 558,486 602,369 606,923 577,714 573,895 -3.05%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 24.70% 47.66% 29.15% 26.35% 33.03% 24.14% 27.61% -
ROE 6.84% 13.59% 8.29% 7.38% 9.99% 7.30% 9.32% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 28.68 30.85 34.52 36.67 39.90 37.98 42.13 -6.20%
EPS 7.08 14.70 10.06 9.66 13.18 9.16 11.64 -7.94%
DPS 12.00 12.00 12.00 12.00 4.00 8.00 6.00 12.24%
NAPS 1.0355 1.1455 1.2141 1.3095 1.3194 1.2559 1.2476 -3.05%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 28.68 30.85 34.52 36.67 39.90 37.98 42.13 -6.20%
EPS 7.08 14.70 10.06 9.66 13.18 9.16 11.64 -7.94%
DPS 12.00 12.00 12.00 12.00 4.00 8.00 6.00 12.24%
NAPS 1.0355 1.1455 1.2141 1.3095 1.3194 1.2559 1.2476 -3.05%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 1.82 1.92 1.85 1.15 1.38 1.50 1.60 -
P/RPS 6.34 6.22 5.36 3.14 3.46 3.95 3.80 8.90%
P/EPS 25.69 12.34 18.39 11.90 10.47 16.36 13.76 10.96%
EY 3.89 8.11 5.44 8.40 9.55 6.11 7.27 -9.89%
DY 6.59 6.25 6.49 10.43 2.90 5.33 3.75 9.84%
P/NAPS 1.76 1.68 1.52 0.88 1.05 1.19 1.28 5.44%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 12/07/23 13/07/22 14/07/21 15/07/20 17/07/19 18/07/18 12/07/17 -
Price 1.85 1.95 1.87 1.29 1.44 1.45 1.69 -
P/RPS 6.45 6.32 5.42 3.52 3.61 3.82 4.01 8.23%
P/EPS 26.11 12.53 18.58 13.35 10.92 15.82 14.53 10.25%
EY 3.83 7.98 5.38 7.49 9.15 6.32 6.88 -9.29%
DY 6.49 6.15 6.42 9.30 2.78 5.52 3.55 10.57%
P/NAPS 1.79 1.70 1.54 0.99 1.09 1.15 1.35 4.81%

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