[ZHULIAN] YoY Cumulative 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- 80.14%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 62,167 65,975 70,966 79,388 84,338 91,776 87,353 -5.50%
PBT 15,661 18,670 38,212 28,008 29,382 37,687 28,943 -9.72%
Tax -2,743 -2,375 -4,388 -4,865 -7,155 -7,370 -7,857 -16.07%
NP 12,918 16,295 33,824 23,143 22,227 30,317 21,086 -7.83%
-
NP to SH 12,918 16,295 35,795 23,143 22,227 30,317 21,086 -7.83%
-
Tax Rate 17.51% 12.72% 11.48% 17.37% 24.35% 19.56% 27.15% -
Total Cost 49,249 49,680 37,142 56,245 62,111 61,459 66,267 -4.82%
-
Net Worth 435,849 476,330 526,929 558,486 602,369 606,923 577,714 -4.58%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 23,000 27,600 27,600 27,600 27,600 9,200 18,400 3.78%
Div Payout % 178.05% 169.38% 77.11% 119.26% 124.17% 30.35% 87.26% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 435,849 476,330 526,929 558,486 602,369 606,923 577,714 -4.58%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 20.78% 24.70% 47.66% 29.15% 26.35% 33.03% 24.14% -
ROE 2.96% 3.42% 6.79% 4.14% 3.69% 5.00% 3.65% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 13.51 14.34 15.43 17.26 18.33 19.95 18.99 -5.51%
EPS 2.81 3.54 7.35 5.03 4.83 6.59 4.58 -7.81%
DPS 5.00 6.00 6.00 6.00 6.00 2.00 4.00 3.78%
NAPS 0.9475 1.0355 1.1455 1.2141 1.3095 1.3194 1.2559 -4.58%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 13.51 14.34 15.43 17.26 18.33 19.95 18.99 -5.51%
EPS 2.81 3.54 7.35 5.03 4.83 6.59 4.58 -7.81%
DPS 5.00 6.00 6.00 6.00 6.00 2.00 4.00 3.78%
NAPS 0.9475 1.0355 1.1455 1.2141 1.3095 1.3194 1.2559 -4.58%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.34 1.82 1.92 1.85 1.15 1.38 1.50 -
P/RPS 9.92 12.69 12.45 10.72 6.27 6.92 7.90 3.86%
P/EPS 47.72 51.38 24.67 36.77 23.80 20.94 32.72 6.48%
EY 2.10 1.95 4.05 2.72 4.20 4.78 3.06 -6.07%
DY 3.73 3.30 3.13 3.24 5.22 1.45 2.67 5.72%
P/NAPS 1.41 1.76 1.68 1.52 0.88 1.05 1.19 2.86%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 17/07/24 12/07/23 13/07/22 14/07/21 15/07/20 17/07/19 18/07/18 -
Price 1.41 1.85 1.95 1.87 1.29 1.44 1.45 -
P/RPS 10.43 12.90 12.64 10.84 7.04 7.22 7.64 5.32%
P/EPS 50.21 52.22 25.06 37.17 26.70 21.85 31.63 7.99%
EY 1.99 1.91 3.99 2.69 3.75 4.58 3.16 -7.41%
DY 3.55 3.24 3.08 3.21 4.65 1.39 2.76 4.28%
P/NAPS 1.49 1.79 1.70 1.54 0.99 1.09 1.15 4.40%

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