[ZHULIAN] QoQ 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- -141.31%
YoY- -124.98%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 34,204 33,425 32,550 32,246 32,955 36,397 34,569 -0.70%
PBT 9,091 9,717 8,371 2,707 9,948 12,370 25,842 -50.07%
Tax -2,895 -269 -1,524 -5,867 -2,299 -2,495 -1,893 32.63%
NP 6,196 9,448 6,847 -3,160 7,649 9,875 23,949 -59.29%
-
NP to SH 6,196 9,448 6,847 -3,160 7,649 11,846 26,152 -61.61%
-
Tax Rate 31.84% 2.77% 18.21% 216.73% 23.11% 20.17% 7.33% -
Total Cost 28,008 23,977 25,703 35,406 25,306 26,522 10,620 90.54%
-
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 13,800 13,800 13,800 36,800 13,800 13,800 13,800 0.00%
Div Payout % 222.72% 146.06% 201.55% 0.00% 180.42% 116.50% 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 18.11% 28.27% 21.04% -9.80% 23.21% 27.13% 69.28% -
ROE 1.33% 1.98% 1.44% -0.63% 1.48% 2.25% 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 7.44 7.27 7.08 7.01 7.16 7.91 7.52 -0.70%
EPS 1.35 2.05 1.49 -0.69 1.66 2.15 5.21 -59.25%
DPS 3.00 3.00 3.00 8.00 3.00 3.00 3.00 0.00%
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 7.44 7.27 7.08 7.01 7.16 7.91 7.52 -0.70%
EPS 1.35 2.05 1.49 -0.69 1.66 2.15 5.21 -59.25%
DPS 3.00 3.00 3.00 8.00 3.00 3.00 3.00 0.00%
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 24.88 25.05 25.58 26.25 27.08 24.27 25.42 -1.41%
P/EPS 137.35 88.61 121.60 -267.85 116.67 74.56 33.60 155.00%
EY 0.73 1.13 0.82 -0.37 0.86 1.34 2.98 -60.74%
DY 1.62 1.65 1.66 4.35 1.55 1.56 1.57 2.10%
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 25.15 25.46 26.00 27.39 26.66 24.64 26.61 -3.68%
P/EPS 138.83 90.07 123.62 -279.49 114.86 75.72 35.18 149.09%
EY 0.72 1.11 0.81 -0.36 0.87 1.32 2.84 -59.84%
DY 1.60 1.62 1.63 4.17 1.57 1.54 1.50 4.38%
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