[ZHULIAN] YoY Quarter Result on 30-Nov-2021 [#4]

Announcement Date
19-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
30-Nov-2021 [#4]
Profit Trend
QoQ- 32.19%
YoY- -6.67%
Quarter Report
View:
Show?
Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 32,189 32,246 33,559 43,600 39,118 45,030 59,009 -9.60%
PBT 9,272 2,707 10,964 16,413 13,179 15,679 15,081 -7.78%
Tax -2,525 -5,867 1,685 -2,860 -4,084 155 -3,600 -5.73%
NP 6,747 -3,160 12,649 13,553 9,095 15,834 11,481 -8.47%
-
NP to SH 6,747 -3,160 12,649 13,553 9,095 15,834 11,481 -8.47%
-
Tax Rate 27.23% 216.73% -15.37% 17.43% 30.99% -0.99% 23.87% -
Total Cost 25,442 35,406 20,910 30,047 30,023 29,196 47,528 -9.88%
-
Net Worth 461,977 504,527 561,383 585,948 614,605 594,964 580,565 -3.73%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 18,400 36,800 36,800 36,800 27,600 18,400 13,800 4.90%
Div Payout % 272.71% 0.00% 290.93% 271.53% 303.46% 116.21% 120.20% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 461,977 504,527 561,383 585,948 614,605 594,964 580,565 -3.73%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 20.96% -9.80% 37.69% 31.08% 23.25% 35.16% 19.46% -
ROE 1.46% -0.63% 2.25% 2.31% 1.48% 2.66% 1.98% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 7.00 7.01 7.30 9.48 8.50 9.79 12.83 -9.60%
EPS 1.47 -0.69 2.75 2.95 1.98 3.44 2.50 -8.46%
DPS 4.00 8.00 8.00 8.00 6.00 4.00 3.00 4.90%
NAPS 1.0043 1.0968 1.2204 1.2738 1.3361 1.2934 1.2621 -3.73%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 7.00 7.01 7.30 9.48 8.50 9.79 12.83 -9.60%
EPS 1.47 -0.69 2.75 2.95 1.98 3.44 2.50 -8.46%
DPS 4.00 8.00 8.00 8.00 6.00 4.00 3.00 4.90%
NAPS 1.0043 1.0968 1.2204 1.2738 1.3361 1.2934 1.2621 -3.73%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 1.83 1.84 1.85 1.53 1.46 1.30 1.80 -
P/RPS 26.15 26.25 25.36 16.14 17.17 13.28 14.03 10.92%
P/EPS 124.77 -267.85 67.28 51.93 73.84 37.77 72.12 9.56%
EY 0.80 -0.37 1.49 1.93 1.35 2.65 1.39 -8.79%
DY 2.19 4.35 4.32 5.23 4.11 3.08 1.67 4.61%
P/NAPS 1.82 1.68 1.52 1.20 1.09 1.01 1.43 4.09%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 24/01/24 18/01/23 19/01/22 20/01/21 22/01/20 23/01/19 24/01/18 -
Price 1.64 1.92 1.91 1.65 1.53 1.30 2.09 -
P/RPS 23.44 27.39 26.18 17.41 17.99 13.28 16.29 6.24%
P/EPS 111.81 -279.49 69.46 56.00 77.38 37.77 83.74 4.93%
EY 0.89 -0.36 1.44 1.79 1.29 2.65 1.19 -4.72%
DY 2.44 4.17 4.19 4.85 3.92 3.08 1.44 9.18%
P/NAPS 1.63 1.75 1.57 1.30 1.15 1.01 1.66 -0.30%

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