[ZHULIAN] QoQ Quarter Result on 31-Aug-2023 [#3]

Announcement Date
11-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2023
Quarter
31-Aug-2023 [#3]
Profit Trend
QoQ- -34.42%
YoY- -19.0%
Quarter Report
View:
Show?
Quarter Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 33,276 28,891 32,189 34,204 33,425 32,550 32,246 2.11%
PBT 7,564 8,097 9,272 9,091 9,717 8,371 2,707 98.26%
Tax -999 -1,745 -2,525 -2,895 -269 -1,524 -5,867 -69.24%
NP 6,565 6,352 6,747 6,196 9,448 6,847 -3,160 -
-
NP to SH 6,565 6,352 6,747 6,196 9,448 6,847 -3,160 -
-
Tax Rate 13.21% 21.55% 27.23% 31.84% 2.77% 18.21% 216.73% -
Total Cost 26,711 22,539 25,442 28,008 23,977 25,703 35,406 -17.11%
-
Net Worth 435,849 448,867 461,977 467,589 476,330 476,145 504,527 -9.28%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 9,200 13,800 18,400 13,800 13,800 13,800 36,800 -60.28%
Div Payout % 140.14% 217.25% 272.71% 222.72% 146.06% 201.55% 0.00% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 435,849 448,867 461,977 467,589 476,330 476,145 504,527 -9.28%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 19.73% 21.99% 20.96% 18.11% 28.27% 21.04% -9.80% -
ROE 1.51% 1.42% 1.46% 1.33% 1.98% 1.44% -0.63% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 7.23 6.28 7.00 7.44 7.27 7.08 7.01 2.07%
EPS 1.43 1.38 1.47 1.35 2.05 1.49 -0.69 -
DPS 2.00 3.00 4.00 3.00 3.00 3.00 8.00 -60.28%
NAPS 0.9475 0.9758 1.0043 1.0165 1.0355 1.0351 1.0968 -9.28%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 7.23 6.28 7.00 7.44 7.27 7.08 7.01 2.07%
EPS 1.43 1.38 1.47 1.35 2.05 1.49 -0.69 -
DPS 2.00 3.00 4.00 3.00 3.00 3.00 8.00 -60.28%
NAPS 0.9475 0.9758 1.0043 1.0165 1.0355 1.0351 1.0968 -9.28%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.34 1.29 1.83 1.85 1.82 1.81 1.84 -
P/RPS 18.52 20.54 26.15 24.88 25.05 25.58 26.25 -20.73%
P/EPS 93.89 93.42 124.77 137.35 88.61 121.60 -267.85 -
EY 1.07 1.07 0.80 0.73 1.13 0.82 -0.37 -
DY 1.49 2.33 2.19 1.62 1.65 1.66 4.35 -51.01%
P/NAPS 1.41 1.32 1.82 1.82 1.76 1.75 1.68 -11.01%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 17/07/24 17/04/24 24/01/24 11/10/23 12/07/23 12/04/23 18/01/23 -
Price 1.41 1.45 1.64 1.87 1.85 1.84 1.92 -
P/RPS 19.49 23.09 23.44 25.15 25.46 26.00 27.39 -20.27%
P/EPS 98.80 105.01 111.81 138.83 90.07 123.62 -279.49 -
EY 1.01 0.95 0.89 0.72 1.11 0.81 -0.36 -
DY 1.42 2.07 2.44 1.60 1.62 1.63 4.17 -51.20%
P/NAPS 1.49 1.49 1.63 1.84 1.79 1.78 1.75 -10.15%

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