[ZHULIAN] QoQ Annualized Quarter Result on 31-Aug-2022 [#3]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

12-Oct-2022

Admission Sponsor

Sponsor

Financial Year

30-Nov-2022

Quarter

31-Aug-2022 [#3]

Profit Trend

QoQ- -22.76%

YoY- 26.79%

Quarter Report

ZCB Q3 FR FYENov2022.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Annualized Quarter Result
Revenue	131,950	130,200	136,167	138,561	141,932	138,276	149,616	-8.04%
YoY %	1.34%	-4.38%	-1.73%	-2.38%	2.64%	-7.58%	-	-
Horiz. %	88.19%	87.02%	91.01%	92.61%	94.86%	92.42%	100.00%	-
PBT	37,340	33,484	50,867	64,213	76,424	103,368	51,524	-19.33%
YoY %	11.52%	-34.17%	-20.78%	-15.98%	-26.07%	100.62%	-	-
Horiz. %	72.47%	64.99%	98.72%	124.63%	148.33%	200.62%	100.00%	-
Tax	-4,750	-6,096	-12,554	-8,916	-8,776	-7,572	-6,165	-15.96%
YoY %	22.08%	51.44%	-40.80%	-1.60%	-15.90%	-22.82%	-	-
Horiz. %	77.05%	98.88%	203.63%	144.62%	142.35%	122.82%	100.00%	-
NP	32,590	27,388	38,313	55,297	67,648	95,796	45,359	-19.79%
YoY %	18.99%	-28.52%	-30.71%	-18.26%	-29.38%	111.20%	-	-
Horiz. %	71.85%	60.38%	84.47%	121.91%	149.14%	211.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,590	27,388	38,313	55,297	71,590	104,608	45,359	-19.79%
YoY %	18.99%	-28.52%	-30.71%	-22.76%	-31.56%	130.62%	-	-
Horiz. %	71.85%	60.38%	84.47%	121.91%	157.83%	230.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.72%	18.21%	24.68%	13.89%	11.48%	7.33%	11.97%	-
YoY %	-30.15%	-26.22%	77.68%	20.99%	56.62%	-38.76%	-	-
Horiz. %	106.27%	152.13%	206.18%	116.04%	95.91%	61.24%	100.00%	-
Total Cost	99,360	102,812	97,854	83,264	74,284	42,480	104,257	-3.15%
YoY %	-3.36%	5.07%	17.52%	12.09%	74.87%	-59.25%	-	-
Horiz. %	95.30%	98.61%	93.86%	79.86%	71.25%	40.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	476,330	476,145	504,527	515,246	526,929	531,116	561,383	-10.38%
YoY %	0.04%	-5.63%	-2.08%	-2.22%	-0.79%	-5.39%	-	-
Horiz. %	84.85%	84.82%	89.87%	91.78%	93.86%	94.61%	100.00%	-

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Dividend
Div	55,200	55,200	78,200	55,200	55,200	55,200	78,200	-20.73%
YoY %	0.00%	-29.41%	41.67%	0.00%	0.00%	-29.41%	-	-
Horiz. %	70.59%	70.59%	100.00%	70.59%	70.59%	70.59%	100.00%	-
Div Payout %	169.38%	201.55%	204.11%	99.82%	77.11%	52.77%	172.40%	-
YoY %	-15.96%	-1.25%	104.48%	29.45%	46.12%	-69.39%	-	-
Horiz. %	98.25%	116.91%	118.39%	57.90%	44.73%	30.61%	100.00%	-

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Equity
Net Worth	476,330	476,145	504,527	515,246	526,929	531,116	561,383	-10.38%
YoY %	0.04%	-5.63%	-2.08%	-2.22%	-0.79%	-5.39%	-	-
Horiz. %	84.85%	84.82%	89.87%	91.78%	93.86%	94.61%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,000	460,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Ratio Analysis
NP Margin	24.70%	21.04%	28.14%	39.91%	47.66%	69.28%	30.32%	-
YoY %	17.40%	-25.23%	-29.49%	-16.26%	-31.21%	128.50%	-	-
Horiz. %	81.46%	69.39%	92.81%	131.63%	157.19%	228.50%	100.00%	-
ROE	6.84%	5.75%	7.59%	10.73%	13.59%	19.70%	8.08%	-
YoY %	18.96%	-24.24%	-29.26%	-21.04%	-31.02%	143.81%	-	-
Horiz. %	84.65%	71.16%	93.94%	132.80%	168.19%	243.81%	100.00%	-

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Per Share
RPS	28.68	28.30	29.60	30.12	30.85	30.06	32.53	-8.06%
YoY %	1.34%	-4.39%	-1.73%	-2.37%	2.63%	-7.59%	-	-
Horiz. %	88.16%	87.00%	90.99%	92.59%	94.84%	92.41%	100.00%	-
EPS	7.08	5.96	8.33	12.03	14.70	20.84	9.86	-19.82%
YoY %	18.79%	-28.45%	-30.76%	-18.16%	-29.46%	111.36%	-	-
Horiz. %	71.81%	60.45%	84.48%	122.01%	149.09%	211.36%	100.00%	-
DPS	12.00	12.00	17.00	12.00	12.00	12.00	17.00	-20.73%
YoY %	0.00%	-29.41%	41.67%	0.00%	0.00%	-29.41%	-	-
Horiz. %	70.59%	70.59%	100.00%	70.59%	70.59%	70.59%	100.00%	-
NAPS	1.0355	1.0351	1.0968	1.1201	1.1455	1.1546	1.2204	-10.38%
YoY %	0.04%	-5.63%	-2.08%	-2.22%	-0.79%	-5.39%	-	-
Horiz. %	84.85%	84.82%	89.87%	91.78%	93.86%	94.61%	100.00%	-

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	28.68	28.30	29.60	30.12	30.85	30.06	32.53	-8.06%
YoY %	1.34%	-4.39%	-1.73%	-2.37%	2.63%	-7.59%	-	-
Horiz. %	88.16%	87.00%	90.99%	92.59%	94.84%	92.41%	100.00%	-
EPS	7.08	5.96	8.33	12.03	14.70	20.84	9.86	-19.82%
YoY %	18.79%	-28.45%	-30.76%	-18.16%	-29.46%	111.36%	-	-
Horiz. %	71.81%	60.45%	84.48%	122.01%	149.09%	211.36%	100.00%	-
DPS	12.00	12.00	17.00	12.00	12.00	12.00	17.00	-20.73%
YoY %	0.00%	-29.41%	41.67%	0.00%	0.00%	-29.41%	-	-
Horiz. %	70.59%	70.59%	100.00%	70.59%	70.59%	70.59%	100.00%	-
NAPS	1.0355	1.0351	1.0968	1.1201	1.1455	1.1546	1.2204	-10.38%
YoY %	0.04%	-5.63%	-2.08%	-2.22%	-0.79%	-5.39%	-	-
Horiz. %	84.85%	84.82%	89.87%	91.78%	93.86%	94.61%	100.00%	-

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/23	28/02/23	30/11/22	30/08/22	31/05/22	28/02/22	30/11/21	-
Price	1.82	1.81	1.84	1.94	1.92	1.91	1.85	-
P/RPS	6.34	6.39	6.22	6.44	6.22	6.35	5.69	7.48%
YoY %	-0.78%	2.73%	-3.42%	3.54%	-2.05%	11.60%	-	-
Horiz. %	111.42%	112.30%	109.31%	113.18%	109.31%	111.60%	100.00%	-
P/EPS	25.69	30.40	22.09	16.14	12.34	8.40	18.76	23.34%
YoY %	-15.49%	37.62%	36.86%	30.79%	46.90%	-55.22%	-	-
Horiz. %	136.94%	162.05%	117.75%	86.03%	65.78%	44.78%	100.00%	-
EY	3.89	3.29	4.53	6.20	8.11	11.91	5.33	-18.95%
YoY %	18.24%	-27.37%	-26.94%	-23.55%	-31.91%	123.45%	-	-
Horiz. %	72.98%	61.73%	84.99%	116.32%	152.16%	223.45%	100.00%	-
DY	6.59	6.63	9.24	6.19	6.25	6.28	9.19	-19.90%
YoY %	-0.60%	-28.25%	49.27%	-0.96%	-0.48%	-31.66%	-	-
Horiz. %	71.71%	72.14%	100.54%	67.36%	68.01%	68.34%	100.00%	-
P/NAPS	1.76	1.75	1.68	1.73	1.68	1.65	1.52	10.27%
YoY %	0.57%	4.17%	-2.89%	2.98%	1.82%	8.55%	-	-
Horiz. %	115.79%	115.13%	110.53%	113.82%	110.53%	108.55%	100.00%	-

	31/05/23	28/02/23	30/11/22	31/08/22	31/05/22	28/02/22	30/11/21	CAGR
Price Multiplier on Announcement Date
Date	12/07/23	12/04/23	18/01/23	12/10/22	13/07/22	13/04/22	19/01/22	-
Price	1.85	1.84	1.92	1.91	1.95	2.00	1.91	-
P/RPS	6.45	6.50	6.49	6.34	6.32	6.65	5.87	6.48%
YoY %	-0.77%	0.15%	2.37%	0.32%	-4.96%	13.29%	-	-
Horiz. %	109.88%	110.73%	110.56%	108.01%	107.67%	113.29%	100.00%	-
P/EPS	26.11	30.90	23.05	15.89	12.53	8.79	19.37	22.04%
YoY %	-15.50%	34.06%	45.06%	26.82%	42.55%	-54.62%	-	-
Horiz. %	134.80%	159.53%	119.00%	82.03%	64.69%	45.38%	100.00%	-
EY	3.83	3.24	4.34	6.29	7.98	11.37	5.16	-18.03%
YoY %	18.21%	-25.35%	-31.00%	-21.18%	-29.82%	120.35%	-	-
Horiz. %	74.22%	62.79%	84.11%	121.90%	154.65%	220.35%	100.00%	-
DY	6.49	6.52	8.85	6.28	6.15	6.00	8.90	-18.99%
YoY %	-0.46%	-26.33%	40.92%	2.11%	2.50%	-32.58%	-	-
Horiz. %	72.92%	73.26%	99.44%	70.56%	69.10%	67.42%	100.00%	-
P/NAPS	1.79	1.78	1.75	1.71	1.70	1.73	1.57	9.14%
YoY %	0.56%	1.71%	2.34%	0.59%	-1.73%	10.19%	-	-
Horiz. %	114.01%	113.38%	111.46%	108.92%	108.28%	110.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos