[ZHULIAN] YoY Cumulative Quarter Result on 28-Feb-2022 [#1]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
13-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
28-Feb-2022 [#1]
Profit Trend
QoQ- -42.34%
YoY- 103.57%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 28,891 32,550 34,569 41,445 44,842 39,454 43,336 -6.52%
PBT 8,097 8,371 25,842 15,258 14,092 13,439 11,399 -5.53%
Tax -1,745 -1,524 -1,893 -2,411 -3,223 -2,648 -2,381 -5.04%
NP 6,352 6,847 23,949 12,847 10,869 10,791 9,018 -5.66%
-
NP to SH 6,352 6,847 26,152 12,847 10,869 10,791 9,018 -5.66%
-
Tax Rate 21.55% 18.21% 7.33% 15.80% 22.87% 19.70% 20.89% -
Total Cost 22,539 25,703 10,620 28,598 33,973 28,663 34,318 -6.76%
-
Net Worth 448,867 476,145 531,116 561,291 601,818 591,145 576,839 -4.09%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 13,800 13,800 13,800 13,800 13,800 9,200 9,200 6.98%
Div Payout % 217.25% 201.55% 52.77% 107.42% 126.97% 85.26% 102.02% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 448,867 476,145 531,116 561,291 601,818 591,145 576,839 -4.09%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 21.99% 21.04% 69.28% 31.00% 24.24% 27.35% 20.81% -
ROE 1.42% 1.44% 4.92% 2.29% 1.81% 1.83% 1.56% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 6.28 7.08 7.52 9.01 9.75 8.58 9.42 -6.52%
EPS 1.38 1.49 5.21 2.79 2.36 2.35 1.96 -5.67%
DPS 3.00 3.00 3.00 3.00 3.00 2.00 2.00 6.98%
NAPS 0.9758 1.0351 1.1546 1.2202 1.3083 1.2851 1.254 -4.09%
Adjusted Per Share Value based on latest NOSH - 460,000
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 6.28 7.08 7.52 9.01 9.75 8.58 9.42 -6.52%
EPS 1.38 1.49 5.21 2.79 2.36 2.35 1.96 -5.67%
DPS 3.00 3.00 3.00 3.00 3.00 2.00 2.00 6.98%
NAPS 0.9758 1.0351 1.1546 1.2202 1.3083 1.2851 1.254 -4.09%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 1.29 1.81 1.91 1.68 1.38 1.37 1.65 -
P/RPS 20.54 25.58 25.42 18.65 14.16 15.97 17.51 2.69%
P/EPS 93.42 121.60 33.60 60.15 58.40 58.40 84.17 1.75%
EY 1.07 0.82 2.98 1.66 1.71 1.71 1.19 -1.75%
DY 2.33 1.66 1.57 1.79 2.17 1.46 1.21 11.52%
P/NAPS 1.32 1.75 1.65 1.38 1.05 1.07 1.32 0.00%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 17/04/24 12/04/23 13/04/22 14/04/21 06/05/20 17/04/19 18/04/18 -
Price 1.45 1.84 2.00 1.97 1.05 1.39 1.47 -
P/RPS 23.09 26.00 26.61 21.87 10.77 16.21 15.60 6.74%
P/EPS 105.01 123.62 35.18 70.54 44.44 59.25 74.98 5.76%
EY 0.95 0.81 2.84 1.42 2.25 1.69 1.33 -5.44%
DY 2.07 1.63 1.50 1.52 2.86 1.44 1.36 7.24%
P/NAPS 1.49 1.78 1.73 1.61 0.80 1.08 1.17 4.10%

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