[ZHULIAN] YoY Cumulative Quarter Result on 31-Aug-2020 [#3]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
14-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
31-Aug-2020 [#3]
Profit Trend
QoQ- 49.47%
YoY- -17.82%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 100,179 103,921 116,057 127,078 131,504 138,376 146,677 -6.15%
PBT 27,761 48,160 40,561 43,149 50,305 48,905 52,123 -9.96%
Tax -5,270 -6,687 -7,850 -9,927 -9,877 -12,377 -10,792 -11.25%
NP 22,491 41,473 32,711 33,222 40,428 36,528 41,331 -9.64%
-
NP to SH 22,491 41,473 32,711 33,222 40,428 37,278 41,331 -9.64%
-
Tax Rate 18.98% 13.88% 19.35% 23.01% 19.63% 25.31% 20.70% -
Total Cost 77,688 62,448 83,346 93,856 91,076 101,848 105,346 -4.94%
-
Net Worth 467,589 515,246 559,773 602,093 618,700 585,626 581,624 -3.57%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 41,400 41,400 41,400 41,400 27,600 27,600 20,700 12.24%
Div Payout % 184.07% 99.82% 126.56% 124.62% 68.27% 74.04% 50.08% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 467,589 515,246 559,773 602,093 618,700 585,626 581,624 -3.57%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 22.45% 39.91% 28.19% 26.14% 30.74% 26.40% 28.18% -
ROE 4.81% 8.05% 5.84% 5.52% 6.53% 6.37% 7.11% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 21.78 22.59 25.23 27.63 28.59 30.08 31.89 -6.15%
EPS 4.89 9.02 7.11 7.22 8.79 7.94 8.99 -9.64%
DPS 9.00 9.00 9.00 9.00 6.00 6.00 4.50 12.24%
NAPS 1.0165 1.1201 1.2169 1.3089 1.345 1.2731 1.2644 -3.57%
Adjusted Per Share Value based on latest NOSH - 460,000
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 21.78 22.59 25.23 27.63 28.59 30.08 31.89 -6.15%
EPS 4.89 9.02 7.11 7.22 8.79 7.94 8.99 -9.64%
DPS 9.00 9.00 9.00 9.00 6.00 6.00 4.50 12.24%
NAPS 1.0165 1.1201 1.2169 1.3089 1.345 1.2731 1.2644 -3.57%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 1.85 1.94 1.86 1.39 1.55 1.44 1.73 -
P/RPS 8.49 8.59 7.37 5.03 5.42 4.79 5.43 7.72%
P/EPS 37.84 21.52 26.16 19.25 17.64 17.77 19.25 11.91%
EY 2.64 4.65 3.82 5.20 5.67 5.63 5.19 -10.64%
DY 4.86 4.64 4.84 6.47 3.87 4.17 2.60 10.98%
P/NAPS 1.82 1.73 1.53 1.06 1.15 1.13 1.37 4.84%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 11/10/23 12/10/22 13/10/21 14/10/20 16/10/19 17/10/18 11/10/17 -
Price 1.87 1.91 1.87 1.51 1.65 1.33 1.64 -
P/RPS 8.59 8.45 7.41 5.47 5.77 4.42 5.14 8.93%
P/EPS 38.25 21.18 26.30 20.91 18.77 16.41 18.25 13.11%
EY 2.61 4.72 3.80 4.78 5.33 6.09 5.48 -11.62%
DY 4.81 4.71 4.81 5.96 3.64 4.51 2.74 9.82%
P/NAPS 1.84 1.71 1.54 1.15 1.23 1.04 1.30 5.95%

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