[ZHULIAN] QoQ Cumulative Quarter Result on 31-May-2023 [#2]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

12-Jul-2023

Admission Sponsor

Sponsor

Financial Year

30-Nov-2023

Quarter

31-May-2023 [#2]

Profit Trend

QoQ- 137.99%

YoY- -54.48%

Quarter Report

ZCB Q2 FR FYE Nov2023.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Cumulative Result
Revenue	28,891	132,368	100,179	65,975	32,550	136,167	103,921	-57.43%
YoY %	-78.17%	32.13%	51.84%	102.69%	-76.10%	31.03%	-	-
Horiz. %	27.80%	127.37%	96.40%	63.49%	31.32%	131.03%	100.00%	-
PBT	8,097	37,032	27,761	18,670	8,371	50,867	48,160	-69.57%
YoY %	-78.14%	33.40%	48.69%	123.03%	-83.54%	5.62%	-	-
Horiz. %	16.81%	76.89%	57.64%	38.77%	17.38%	105.62%	100.00%	-
Tax	-1,745	-7,795	-5,270	-2,375	-1,524	-12,554	-6,687	-59.19%
YoY %	77.61%	-47.91%	-121.89%	-55.84%	87.86%	-87.74%	-	-
Horiz. %	26.10%	116.57%	78.81%	35.52%	22.79%	187.74%	100.00%	-
NP	6,352	29,237	22,491	16,295	6,847	38,313	41,473	-71.40%
YoY %	-78.27%	29.99%	38.02%	137.99%	-82.13%	-7.62%	-	-
Horiz. %	15.32%	70.50%	54.23%	39.29%	16.51%	92.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,352	29,237	22,491	16,295	6,847	38,313	41,473	-71.40%
YoY %	-78.27%	29.99%	38.02%	137.99%	-82.13%	-7.62%	-	-
Horiz. %	15.32%	70.50%	54.23%	39.29%	16.51%	92.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.55%	21.05%	18.98%	12.72%	18.21%	24.68%	13.88%	-
YoY %	2.38%	10.91%	49.21%	-30.15%	-26.22%	77.81%	-	-
Horiz. %	155.26%	151.66%	136.74%	91.64%	131.20%	177.81%	100.00%	-
Total Cost	22,539	103,131	77,688	49,680	25,703	97,854	62,448	-49.33%
YoY %	-78.15%	32.75%	56.38%	93.28%	-73.73%	56.70%	-	-
Horiz. %	36.09%	165.15%	124.40%	79.55%	41.16%	156.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	448,867	461,977	467,589	476,330	476,145	504,527	515,246	-8.79%
YoY %	-2.84%	-1.20%	-1.84%	0.04%	-5.63%	-2.08%	-	-
Horiz. %	87.12%	89.66%	90.75%	92.45%	92.41%	97.92%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Dividend
Div	13,800	59,800	41,400	27,600	13,800	78,200	41,400	-51.95%
YoY %	-76.92%	44.44%	50.00%	100.00%	-82.35%	88.89%	-	-
Horiz. %	33.33%	144.44%	100.00%	66.67%	33.33%	188.89%	100.00%	-
Div Payout %	217.25%	204.54%	184.07%	169.38%	201.55%	204.11%	99.82%	-
YoY %	6.21%	11.12%	8.67%	-15.96%	-1.25%	104.48%	-	-
Horiz. %	217.64%	204.91%	184.40%	169.69%	201.91%	204.48%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Equity
Net Worth	448,867	461,977	467,589	476,330	476,145	504,527	515,246	-8.79%
YoY %	-2.84%	-1.20%	-1.84%	0.04%	-5.63%	-2.08%	-	-
Horiz. %	87.12%	89.66%	90.75%	92.45%	92.41%	97.92%	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%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Ratio Analysis
NP Margin	21.99%	22.09%	22.45%	24.70%	21.04%	28.14%	39.91%	-
YoY %	-0.45%	-1.60%	-9.11%	17.40%	-25.23%	-29.49%	-	-
Horiz. %	55.10%	55.35%	56.25%	61.89%	52.72%	70.51%	100.00%	-
ROE	1.42%	6.33%	4.81%	3.42%	1.44%	7.59%	8.05%	-
YoY %	-77.57%	31.60%	40.64%	137.50%	-81.03%	-5.71%	-	-
Horiz. %	17.64%	78.63%	59.75%	42.48%	17.89%	94.29%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Per Share
RPS	6.28	28.78	21.78	14.34	7.08	29.60	22.59	-57.43%
YoY %	-78.18%	32.14%	51.88%	102.54%	-76.08%	31.03%	-	-
Horiz. %	27.80%	127.40%	96.41%	63.48%	31.34%	131.03%	100.00%	-
EPS	1.38	6.36	4.89	3.54	1.49	8.33	9.02	-71.42%
YoY %	-78.30%	30.06%	38.14%	137.58%	-82.11%	-7.65%	-	-
Horiz. %	15.30%	70.51%	54.21%	39.25%	16.52%	92.35%	100.00%	-
DPS	3.00	13.00	9.00	6.00	3.00	17.00	9.00	-51.95%
YoY %	-76.92%	44.44%	50.00%	100.00%	-82.35%	88.89%	-	-
Horiz. %	33.33%	144.44%	100.00%	66.67%	33.33%	188.89%	100.00%	-
NAPS	0.9758	1.0043	1.0165	1.0355	1.0351	1.0968	1.1201	-8.79%
YoY %	-2.84%	-1.20%	-1.83%	0.04%	-5.63%	-2.08%	-	-
Horiz. %	87.12%	89.66%	90.75%	92.45%	92.41%	97.92%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	6.28	28.78	21.78	14.34	7.08	29.60	22.59	-57.43%
YoY %	-78.18%	32.14%	51.88%	102.54%	-76.08%	31.03%	-	-
Horiz. %	27.80%	127.40%	96.41%	63.48%	31.34%	131.03%	100.00%	-
EPS	1.38	6.36	4.89	3.54	1.49	8.33	9.02	-71.42%
YoY %	-78.30%	30.06%	38.14%	137.58%	-82.11%	-7.65%	-	-
Horiz. %	15.30%	70.51%	54.21%	39.25%	16.52%	92.35%	100.00%	-
DPS	3.00	13.00	9.00	6.00	3.00	17.00	9.00	-51.95%
YoY %	-76.92%	44.44%	50.00%	100.00%	-82.35%	88.89%	-	-
Horiz. %	33.33%	144.44%	100.00%	66.67%	33.33%	188.89%	100.00%	-
NAPS	0.9758	1.0043	1.0165	1.0355	1.0351	1.0968	1.1201	-8.79%
YoY %	-2.84%	-1.20%	-1.83%	0.04%	-5.63%	-2.08%	-	-
Horiz. %	87.12%	89.66%	90.75%	92.45%	92.41%	97.92%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/24	30/11/23	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	-
Price	1.29	1.83	1.85	1.82	1.81	1.84	1.94	-
P/RPS	20.54	6.36	8.49	12.69	25.58	6.22	8.59	78.91%
YoY %	222.96%	-25.09%	-33.10%	-50.39%	311.25%	-27.59%	-	-
Horiz. %	239.12%	74.04%	98.84%	147.73%	297.79%	72.41%	100.00%	-
P/EPS	93.42	28.79	37.84	51.38	121.60	22.09	21.52	166.35%
YoY %	224.49%	-23.92%	-26.35%	-57.75%	450.48%	2.65%	-	-
Horiz. %	434.11%	133.78%	175.84%	238.75%	565.06%	102.65%	100.00%	-
EY	1.07	3.47	2.64	1.95	0.82	4.53	4.65	-62.48%
YoY %	-69.16%	31.44%	35.38%	137.80%	-81.90%	-2.58%	-	-
Horiz. %	23.01%	74.62%	56.77%	41.94%	17.63%	97.42%	100.00%	-
DY	2.33	7.10	4.86	3.30	1.66	9.24	4.64	-36.84%
YoY %	-67.18%	46.09%	47.27%	98.80%	-82.03%	99.14%	-	-
Horiz. %	50.22%	153.02%	104.74%	71.12%	35.78%	199.14%	100.00%	-
P/NAPS	1.32	1.82	1.82	1.76	1.75	1.68	1.73	-16.51%
YoY %	-27.47%	0.00%	3.41%	0.57%	4.17%	-2.89%	-	-
Horiz. %	76.30%	105.20%	105.20%	101.73%	101.16%	97.11%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Price Multiplier on Announcement Date
Date	17/04/24	24/01/24	11/10/23	12/07/23	12/04/23	18/01/23	12/10/22	-
Price	1.45	1.64	1.87	1.85	1.84	1.92	1.91	-
P/RPS	23.09	5.70	8.59	12.90	26.00	6.49	8.45	95.57%
YoY %	305.09%	-33.64%	-33.41%	-50.38%	300.62%	-23.20%	-	-
Horiz. %	273.25%	67.46%	101.66%	152.66%	307.69%	76.80%	100.00%	-
P/EPS	105.01	25.80	38.25	52.22	123.62	23.05	21.18	191.04%
YoY %	307.02%	-32.55%	-26.75%	-57.76%	436.31%	8.83%	-	-
Horiz. %	495.80%	121.81%	180.59%	246.55%	583.66%	108.83%	100.00%	-
EY	0.95	3.88	2.61	1.91	0.81	4.34	4.72	-65.68%
YoY %	-75.52%	48.66%	36.65%	135.80%	-81.34%	-8.05%	-	-
Horiz. %	20.13%	82.20%	55.30%	40.47%	17.16%	91.95%	100.00%	-
DY	2.07	7.93	4.81	3.24	1.63	8.85	4.71	-42.22%
YoY %	-73.90%	64.86%	48.46%	98.77%	-81.58%	87.90%	-	-
Horiz. %	43.95%	168.37%	102.12%	68.79%	34.61%	187.90%	100.00%	-
P/NAPS	1.49	1.63	1.84	1.79	1.78	1.75	1.71	-8.77%
YoY %	-8.59%	-11.41%	2.79%	0.56%	1.71%	2.34%	-	-
Horiz. %	87.13%	95.32%	107.60%	104.68%	104.09%	102.34%	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