[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2019 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
17-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
31-May-2019 [#2]
Profit Trend
QoQ- 180.95%
YoY- 43.78%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 44,842 170,622 131,504 91,776 39,454 183,406 138,376 -52.85%
PBT 14,092 63,485 50,305 37,687 13,439 64,584 48,905 -56.40%
Tax -3,223 -13,962 -9,877 -7,370 -2,648 -12,222 -12,377 -59.25%
NP 10,869 49,523 40,428 30,317 10,791 52,362 36,528 -55.46%
-
NP to SH 10,869 49,523 40,428 30,317 10,791 52,362 37,278 -56.06%
-
Tax Rate 22.87% 21.99% 19.63% 19.56% 19.70% 18.92% 25.31% -
Total Cost 33,973 121,099 91,076 61,459 28,663 131,044 101,848 -51.93%
-
Net Worth 601,818 614,605 618,700 606,923 591,145 594,964 585,626 1.83%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 13,800 55,200 27,600 9,200 9,200 46,000 27,600 -37.03%
Div Payout % 126.97% 111.46% 68.27% 30.35% 85.26% 87.85% 74.04% -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 601,818 614,605 618,700 606,923 591,145 594,964 585,626 1.83%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 24.24% 29.02% 30.74% 33.03% 27.35% 28.55% 26.40% -
ROE 1.81% 8.06% 6.53% 5.00% 1.83% 8.80% 6.37% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 9.75 37.09 28.59 19.95 8.58 39.87 30.08 -52.84%
EPS 2.36 10.77 8.79 6.59 2.35 11.38 7.94 -55.49%
DPS 3.00 12.00 6.00 2.00 2.00 10.00 6.00 -37.03%
NAPS 1.3083 1.3361 1.345 1.3194 1.2851 1.2934 1.2731 1.83%
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 9.75 37.09 28.59 19.95 8.58 39.87 30.08 -52.84%
EPS 2.36 10.77 8.79 6.59 2.35 11.38 7.94 -55.49%
DPS 3.00 12.00 6.00 2.00 2.00 10.00 6.00 -37.03%
NAPS 1.3083 1.3361 1.345 1.3194 1.2851 1.2934 1.2731 1.83%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 1.38 1.46 1.55 1.38 1.37 1.30 1.44 -
P/RPS 14.16 3.94 5.42 6.92 15.97 3.26 4.79 106.11%
P/EPS 58.40 13.56 17.64 20.94 58.40 11.42 17.77 121.20%
EY 1.71 7.37 5.67 4.78 1.71 8.76 5.63 -54.84%
DY 2.17 8.22 3.87 1.45 1.46 7.69 4.17 -35.32%
P/NAPS 1.05 1.09 1.15 1.05 1.07 1.01 1.13 -4.78%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 06/05/20 22/01/20 16/10/19 17/07/19 17/04/19 23/01/19 17/10/18 -
Price 1.05 1.53 1.65 1.44 1.39 1.30 1.33 -
P/RPS 10.77 4.12 5.77 7.22 16.21 3.26 4.42 81.17%
P/EPS 44.44 14.21 18.77 21.85 59.25 11.42 16.41 94.40%
EY 2.25 7.04 5.33 4.58 1.69 8.76 6.09 -48.54%
DY 2.86 7.84 3.64 1.39 1.44 7.69 4.51 -26.20%
P/NAPS 0.80 1.15 1.23 1.09 1.08 1.01 1.04 -16.06%

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