[ZHULIAN] QoQ Cumulative Quarter Result on 30-Nov-2022 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
18-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
30-Nov-2022 [#4]
Profit Trend
QoQ- -7.62%
YoY- -15.53%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 100,179 65,975 32,550 136,167 103,921 70,966 34,569 102.87%
PBT 27,761 18,670 8,371 50,867 48,160 38,212 25,842 4.87%
Tax -5,270 -2,375 -1,524 -12,554 -6,687 -4,388 -1,893 97.52%
NP 22,491 16,295 6,847 38,313 41,473 33,824 23,949 -4.08%
-
NP to SH 22,491 16,295 6,847 38,313 41,473 35,795 26,152 -9.54%
-
Tax Rate 18.98% 12.72% 18.21% 24.68% 13.88% 11.48% 7.33% -
Total Cost 77,688 49,680 25,703 97,854 62,448 37,142 10,620 275.47%
-
Net Worth 467,589 476,330 476,145 504,527 515,246 526,929 531,116 -8.12%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 41,400 27,600 13,800 78,200 41,400 27,600 13,800 107.59%
Div Payout % 184.07% 169.38% 201.55% 204.11% 99.82% 77.11% 52.77% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 467,589 476,330 476,145 504,527 515,246 526,929 531,116 -8.12%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 22.45% 24.70% 21.04% 28.14% 39.91% 47.66% 69.28% -
ROE 4.81% 3.42% 1.44% 7.59% 8.05% 6.79% 4.92% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 21.78 14.34 7.08 29.60 22.59 15.43 7.52 102.79%
EPS 4.89 3.54 1.49 8.33 9.02 7.35 5.21 -4.12%
DPS 9.00 6.00 3.00 17.00 9.00 6.00 3.00 107.59%
NAPS 1.0165 1.0355 1.0351 1.0968 1.1201 1.1455 1.1546 -8.12%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 21.78 14.34 7.08 29.60 22.59 15.43 7.52 102.79%
EPS 4.89 3.54 1.49 8.33 9.02 7.35 5.21 -4.12%
DPS 9.00 6.00 3.00 17.00 9.00 6.00 3.00 107.59%
NAPS 1.0165 1.0355 1.0351 1.0968 1.1201 1.1455 1.1546 -8.12%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 1.85 1.82 1.81 1.84 1.94 1.92 1.91 -
P/RPS 8.49 12.69 25.58 6.22 8.59 12.45 25.42 -51.76%
P/EPS 37.84 51.38 121.60 22.09 21.52 24.67 33.60 8.22%
EY 2.64 1.95 0.82 4.53 4.65 4.05 2.98 -7.73%
DY 4.86 3.30 1.66 9.24 4.64 3.13 1.57 111.96%
P/NAPS 1.82 1.76 1.75 1.68 1.73 1.68 1.65 6.73%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 11/10/23 12/07/23 12/04/23 18/01/23 12/10/22 13/07/22 13/04/22 -
Price 1.87 1.85 1.84 1.92 1.91 1.95 2.00 -
P/RPS 8.59 12.90 26.00 6.49 8.45 12.64 26.61 -52.84%
P/EPS 38.25 52.22 123.62 23.05 21.18 25.06 35.18 5.72%
EY 2.61 1.91 0.81 4.34 4.72 3.99 2.84 -5.46%
DY 4.81 3.24 1.63 8.85 4.71 3.08 1.50 116.99%
P/NAPS 1.84 1.79 1.78 1.75 1.71 1.70 1.73 4.18%

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