[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2021 [#2]

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
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 34,569 149,616 116,057 79,388 41,445 170,677 127,078 -58.11%
PBT 25,842 51,524 40,561 28,008 15,258 59,562 43,149 -29.01%
Tax -1,893 -6,165 -7,850 -4,865 -2,411 -12,788 -9,927 -66.97%
NP 23,949 45,359 32,711 23,143 12,847 46,774 33,222 -19.65%
-
NP to SH 26,152 45,359 32,711 23,143 12,847 46,774 33,222 -14.78%
-
Tax Rate 7.33% 11.97% 19.35% 17.37% 15.80% 21.47% 23.01% -
Total Cost 10,620 104,257 83,346 56,245 28,598 123,903 93,856 -76.69%
-
Net Worth 531,116 561,383 559,773 558,486 561,291 585,948 602,093 -8.04%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 13,800 78,200 41,400 27,600 13,800 78,200 41,400 -52.02%
Div Payout % 52.77% 172.40% 126.56% 119.26% 107.42% 167.19% 124.62% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 531,116 561,383 559,773 558,486 561,291 585,948 602,093 -8.04%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 69.28% 30.32% 28.19% 29.15% 31.00% 27.40% 26.14% -
ROE 4.92% 8.08% 5.84% 4.14% 2.29% 7.98% 5.52% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 7.52 32.53 25.23 17.26 9.01 37.10 27.63 -58.10%
EPS 5.21 9.86 7.11 5.03 2.79 10.17 7.22 -19.59%
DPS 3.00 17.00 9.00 6.00 3.00 17.00 9.00 -52.02%
NAPS 1.1546 1.2204 1.2169 1.2141 1.2202 1.2738 1.3089 -8.04%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 7.52 32.53 25.23 17.26 9.01 37.10 27.63 -58.10%
EPS 5.21 9.86 7.11 5.03 2.79 10.17 7.22 -19.59%
DPS 3.00 17.00 9.00 6.00 3.00 17.00 9.00 -52.02%
NAPS 1.1546 1.2204 1.2169 1.2141 1.2202 1.2738 1.3089 -8.04%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
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%
P/EPS 33.60 18.76 26.16 36.77 60.15 15.05 19.25 45.11%
EY 2.98 5.33 3.82 2.72 1.66 6.65 5.20 -31.07%
DY 1.57 9.19 4.84 3.24 1.79 11.11 6.47 -61.19%
P/NAPS 1.65 1.52 1.53 1.52 1.38 1.20 1.06 34.42%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
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%
P/EPS 35.18 19.37 26.30 37.17 70.54 16.23 20.91 41.59%
EY 2.84 5.16 3.80 2.69 1.42 6.16 4.78 -29.39%
DY 1.50 8.90 4.81 3.21 1.52 10.30 5.96 -60.23%
P/NAPS 1.73 1.57 1.54 1.54 1.61 1.30 1.15 31.38%

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