[ZHULIAN] YoY Annualized Quarter Result on 29-Feb-2020 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
06-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
29-Feb-2020 [#1]
Profit Trend
QoQ- -12.21%
YoY- 0.72%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 130,200 138,276 165,780 179,368 157,816 173,344 193,516 -6.38%
PBT 33,484 103,368 61,032 56,368 53,756 45,596 75,360 -12.64%
Tax -6,096 -7,572 -9,644 -12,892 -10,592 -9,524 -17,128 -15.81%
NP 27,388 95,796 51,388 43,476 43,164 36,072 58,232 -11.80%
-
NP to SH 27,388 104,608 51,388 43,476 43,164 36,072 58,232 -11.80%
-
Tax Rate 18.21% 7.33% 15.80% 22.87% 19.70% 20.89% 22.73% -
Total Cost 102,812 42,480 114,392 135,892 114,652 137,272 135,284 -4.46%
-
Net Worth 476,145 531,116 561,291 601,818 591,145 576,839 564,327 -2.79%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div 55,200 55,200 55,200 55,200 36,800 36,800 27,600 12.24%
Div Payout % 201.55% 52.77% 107.42% 126.97% 85.26% 102.02% 47.40% -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 476,145 531,116 561,291 601,818 591,145 576,839 564,327 -2.79%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 21.04% 69.28% 31.00% 24.24% 27.35% 20.81% 30.09% -
ROE 5.75% 19.70% 9.16% 7.22% 7.30% 6.25% 10.32% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 28.30 30.06 36.04 38.99 34.31 37.68 42.07 -6.39%
EPS 5.96 20.84 11.16 9.44 9.40 7.84 12.64 -11.77%
DPS 12.00 12.00 12.00 12.00 8.00 8.00 6.00 12.24%
NAPS 1.0351 1.1546 1.2202 1.3083 1.2851 1.254 1.2268 -2.79%
Adjusted Per Share Value based on latest NOSH - 460,000
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 28.30 30.06 36.04 38.99 34.31 37.68 42.07 -6.39%
EPS 5.96 20.84 11.16 9.44 9.40 7.84 12.64 -11.77%
DPS 12.00 12.00 12.00 12.00 8.00 8.00 6.00 12.24%
NAPS 1.0351 1.1546 1.2202 1.3083 1.2851 1.254 1.2268 -2.79%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 1.81 1.91 1.68 1.38 1.37 1.65 1.56 -
P/RPS 6.39 6.35 4.66 3.54 3.99 4.38 3.71 9.48%
P/EPS 30.40 8.40 15.04 14.60 14.60 21.04 12.32 16.23%
EY 3.29 11.91 6.65 6.85 6.85 4.75 8.11 -13.95%
DY 6.63 6.28 7.14 8.70 5.84 4.85 3.85 9.47%
P/NAPS 1.75 1.65 1.38 1.05 1.07 1.32 1.27 5.48%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 12/04/23 13/04/22 14/04/21 06/05/20 17/04/19 18/04/18 12/04/17 -
Price 1.84 2.00 1.97 1.05 1.39 1.47 1.90 -
P/RPS 6.50 6.65 5.47 2.69 4.05 3.90 4.52 6.23%
P/EPS 30.90 8.79 17.63 11.11 14.81 18.75 15.01 12.78%
EY 3.24 11.37 5.67 9.00 6.75 5.33 6.66 -11.31%
DY 6.52 6.00 6.09 11.43 5.76 5.44 3.16 12.82%
P/NAPS 1.78 1.73 1.61 0.80 1.08 1.17 1.55 2.33%

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