[ZHULIAN] QoQ 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

ZCB Q2 FR FYENov2021.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Cumulative Result
Revenue	34,569	149,616	116,057	79,388	41,445	170,677	127,078	-58.11%
YoY %	-76.89%	28.92%	46.19%	91.55%	-75.72%	34.31%	-	-
Horiz. %	27.20%	117.74%	91.33%	62.47%	32.61%	134.31%	100.00%	-
PBT	25,842	51,524	40,561	28,008	15,258	59,562	43,149	-29.01%
YoY %	-49.84%	27.03%	44.82%	83.56%	-74.38%	38.04%	-	-
Horiz. %	59.89%	119.41%	94.00%	64.91%	35.36%	138.04%	100.00%	-
Tax	-1,893	-6,165	-7,850	-4,865	-2,411	-12,788	-9,927	-66.97%
YoY %	69.29%	21.46%	-61.36%	-101.78%	81.15%	-28.82%	-	-
Horiz. %	19.07%	62.10%	79.08%	49.01%	24.29%	128.82%	100.00%	-
NP	23,949	45,359	32,711	23,143	12,847	46,774	33,222	-19.65%
YoY %	-47.20%	38.67%	41.34%	80.14%	-72.53%	40.79%	-	-
Horiz. %	72.09%	136.53%	98.46%	69.66%	38.67%	140.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,152	45,359	32,711	23,143	12,847	46,774	33,222	-14.78%
YoY %	-42.34%	38.67%	41.34%	80.14%	-72.53%	40.79%	-	-
Horiz. %	78.72%	136.53%	98.46%	69.66%	38.67%	140.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.33%	11.97%	19.35%	17.37%	15.80%	21.47%	23.01%	-
YoY %	-38.76%	-38.14%	11.40%	9.94%	-26.41%	-6.69%	-	-
Horiz. %	31.86%	52.02%	84.09%	75.49%	68.67%	93.31%	100.00%	-
Total Cost	10,620	104,257	83,346	56,245	28,598	123,903	93,856	-76.69%
YoY %	-89.81%	25.09%	48.18%	96.67%	-76.92%	32.01%	-	-
Horiz. %	11.32%	111.08%	88.80%	59.93%	30.47%	132.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	531,116	561,383	559,773	558,486	561,291	585,948	602,093	-8.04%
YoY %	-5.39%	0.29%	0.23%	-0.50%	-4.21%	-2.68%	-	-
Horiz. %	88.21%	93.24%	92.97%	92.76%	93.22%	97.32%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Dividend
Div	13,800	78,200	41,400	27,600	13,800	78,200	41,400	-52.02%
YoY %	-82.35%	88.89%	50.00%	100.00%	-82.35%	88.89%	-	-
Horiz. %	33.33%	188.89%	100.00%	66.67%	33.33%	188.89%	100.00%	-
Div Payout %	52.77%	172.40%	126.56%	119.26%	107.42%	167.19%	124.62%	-
YoY %	-69.39%	36.22%	6.12%	11.02%	-35.75%	34.16%	-	-
Horiz. %	42.34%	138.34%	101.56%	95.70%	86.20%	134.16%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Equity
Net Worth	531,116	561,383	559,773	558,486	561,291	585,948	602,093	-8.04%
YoY %	-5.39%	0.29%	0.23%	-0.50%	-4.21%	-2.68%	-	-
Horiz. %	88.21%	93.24%	92.97%	92.76%	93.22%	97.32%	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%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Ratio Analysis
NP Margin	69.28%	30.32%	28.19%	29.15%	31.00%	27.40%	26.14%	-
YoY %	128.50%	7.56%	-3.29%	-5.97%	13.14%	4.82%	-	-
Horiz. %	265.03%	115.99%	107.84%	111.51%	118.59%	104.82%	100.00%	-
ROE	4.92%	8.08%	5.84%	4.14%	2.29%	7.98%	5.52%	-
YoY %	-39.11%	38.36%	41.06%	80.79%	-71.30%	44.57%	-	-
Horiz. %	89.13%	146.38%	105.80%	75.00%	41.49%	144.57%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Per Share
RPS	7.52	32.53	25.23	17.26	9.01	37.10	27.63	-58.10%
YoY %	-76.88%	28.93%	46.18%	91.56%	-75.71%	34.27%	-	-
Horiz. %	27.22%	117.73%	91.31%	62.47%	32.61%	134.27%	100.00%	-
EPS	5.21	9.86	7.11	5.03	2.79	10.17	7.22	-19.59%
YoY %	-47.16%	38.68%	41.35%	80.29%	-72.57%	40.86%	-	-
Horiz. %	72.16%	136.57%	98.48%	69.67%	38.64%	140.86%	100.00%	-
DPS	3.00	17.00	9.00	6.00	3.00	17.00	9.00	-52.02%
YoY %	-82.35%	88.89%	50.00%	100.00%	-82.35%	88.89%	-	-
Horiz. %	33.33%	188.89%	100.00%	66.67%	33.33%	188.89%	100.00%	-
NAPS	1.1546	1.2204	1.2169	1.2141	1.2202	1.2738	1.3089	-8.04%
YoY %	-5.39%	0.29%	0.23%	-0.50%	-4.21%	-2.68%	-	-
Horiz. %	88.21%	93.24%	92.97%	92.76%	93.22%	97.32%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	7.52	32.53	25.23	17.26	9.01	37.10	27.63	-58.10%
YoY %	-76.88%	28.93%	46.18%	91.56%	-75.71%	34.27%	-	-
Horiz. %	27.22%	117.73%	91.31%	62.47%	32.61%	134.27%	100.00%	-
EPS	5.21	9.86	7.11	5.03	2.79	10.17	7.22	-19.59%
YoY %	-47.16%	38.68%	41.35%	80.29%	-72.57%	40.86%	-	-
Horiz. %	72.16%	136.57%	98.48%	69.67%	38.64%	140.86%	100.00%	-
DPS	3.00	17.00	9.00	6.00	3.00	17.00	9.00	-52.02%
YoY %	-82.35%	88.89%	50.00%	100.00%	-82.35%	88.89%	-	-
Horiz. %	33.33%	188.89%	100.00%	66.67%	33.33%	188.89%	100.00%	-
NAPS	1.1546	1.2204	1.2169	1.2141	1.2202	1.2738	1.3089	-8.04%
YoY %	-5.39%	0.29%	0.23%	-0.50%	-4.21%	-2.68%	-	-
Horiz. %	88.21%	93.24%	92.97%	92.76%	93.22%	97.32%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/22	30/11/21	30/08/21	31/05/21	26/02/21	30/11/20	28/08/20	-
Price	1.91	1.85	1.86	1.85	1.68	1.53	1.39	-
P/RPS	25.42	5.69	7.37	10.72	18.65	4.12	5.03	195.36%
YoY %	346.75%	-22.80%	-31.25%	-42.52%	352.67%	-18.09%	-	-
Horiz. %	505.37%	113.12%	146.52%	213.12%	370.78%	81.91%	100.00%	-
P/EPS	33.60	18.76	26.16	36.77	60.15	15.05	19.25	45.11%
YoY %	79.10%	-28.29%	-28.86%	-38.87%	299.67%	-21.82%	-	-
Horiz. %	174.55%	97.45%	135.90%	191.01%	312.47%	78.18%	100.00%	-
EY	2.98	5.33	3.82	2.72	1.66	6.65	5.20	-31.07%
YoY %	-44.09%	39.53%	40.44%	63.86%	-75.04%	27.88%	-	-
Horiz. %	57.31%	102.50%	73.46%	52.31%	31.92%	127.88%	100.00%	-
DY	1.57	9.19	4.84	3.24	1.79	11.11	6.47	-61.19%
YoY %	-82.92%	89.88%	49.38%	81.01%	-83.89%	71.72%	-	-
Horiz. %	24.27%	142.04%	74.81%	50.08%	27.67%	171.72%	100.00%	-
P/NAPS	1.65	1.52	1.53	1.52	1.38	1.20	1.06	34.42%
YoY %	8.55%	-0.65%	0.66%	10.14%	15.00%	13.21%	-	-
Horiz. %	155.66%	143.40%	144.34%	143.40%	130.19%	113.21%	100.00%	-

	28/02/22	30/11/21	31/08/21	31/05/21	28/02/21	30/11/20	31/08/20	CAGR
Price Multiplier on Announcement Date
Date	13/04/22	19/01/22	13/10/21	14/07/21	14/04/21	20/01/21	14/10/20	-
Price	2.00	1.91	1.87	1.87	1.97	1.65	1.51	-
P/RPS	26.61	5.87	7.41	10.84	21.87	4.45	5.47	187.93%
YoY %	353.32%	-20.78%	-31.64%	-50.43%	391.46%	-18.65%	-	-
Horiz. %	486.47%	107.31%	135.47%	198.17%	399.82%	81.35%	100.00%	-
P/EPS	35.18	19.37	26.30	37.17	70.54	16.23	20.91	41.59%
YoY %	81.62%	-26.35%	-29.24%	-47.31%	334.63%	-22.38%	-	-
Horiz. %	168.24%	92.64%	125.78%	177.76%	337.35%	77.62%	100.00%	-
EY	2.84	5.16	3.80	2.69	1.42	6.16	4.78	-29.39%
YoY %	-44.96%	35.79%	41.26%	89.44%	-76.95%	28.87%	-	-
Horiz. %	59.41%	107.95%	79.50%	56.28%	29.71%	128.87%	100.00%	-
DY	1.50	8.90	4.81	3.21	1.52	10.30	5.96	-60.23%
YoY %	-83.15%	85.03%	49.84%	111.18%	-85.24%	72.82%	-	-
Horiz. %	25.17%	149.33%	80.70%	53.86%	25.50%	172.82%	100.00%	-
P/NAPS	1.73	1.57	1.54	1.54	1.61	1.30	1.15	31.38%
YoY %	10.19%	1.95%	0.00%	-4.35%	23.85%	13.04%	-	-
Horiz. %	150.43%	136.52%	133.91%	133.91%	140.00%	113.04%	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