[ZHULIAN] YoY Cumulative Quarter Result on 31-May-2020 [#2]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
15-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
31-May-2020 [#2]
Profit Trend
QoQ- 104.5%
YoY- -26.68%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Cumulative Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 65,975 70,966 79,388 84,338 91,776 87,353 96,901 -6.20%
PBT 18,670 38,212 28,008 29,382 37,687 28,943 34,897 -9.89%
Tax -2,375 -4,388 -4,865 -7,155 -7,370 -7,857 -8,147 -18.56%
NP 16,295 33,824 23,143 22,227 30,317 21,086 26,750 -7.92%
-
NP to SH 16,295 35,795 23,143 22,227 30,317 21,086 26,750 -7.92%
-
Tax Rate 12.72% 11.48% 17.37% 24.35% 19.56% 27.15% 23.35% -
Total Cost 49,680 37,142 56,245 62,111 61,459 66,267 70,151 -5.58%
-
Net Worth 476,330 526,929 558,486 602,369 606,923 577,714 573,895 -3.05%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 27,600 27,600 27,600 27,600 9,200 18,400 13,800 12.24%
Div Payout % 169.38% 77.11% 119.26% 124.17% 30.35% 87.26% 51.59% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 476,330 526,929 558,486 602,369 606,923 577,714 573,895 -3.05%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 24.70% 47.66% 29.15% 26.35% 33.03% 24.14% 27.61% -
ROE 3.42% 6.79% 4.14% 3.69% 5.00% 3.65% 4.66% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 14.34 15.43 17.26 18.33 19.95 18.99 21.07 -6.20%
EPS 3.54 7.35 5.03 4.83 6.59 4.58 5.82 -7.94%
DPS 6.00 6.00 6.00 6.00 2.00 4.00 3.00 12.24%
NAPS 1.0355 1.1455 1.2141 1.3095 1.3194 1.2559 1.2476 -3.05%
Adjusted Per Share Value based on latest NOSH - 460,000
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 14.34 15.43 17.26 18.33 19.95 18.99 21.07 -6.20%
EPS 3.54 7.35 5.03 4.83 6.59 4.58 5.82 -7.94%
DPS 6.00 6.00 6.00 6.00 2.00 4.00 3.00 12.24%
NAPS 1.0355 1.1455 1.2141 1.3095 1.3194 1.2559 1.2476 -3.05%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 1.82 1.92 1.85 1.15 1.38 1.50 1.60 -
P/RPS 12.69 12.45 10.72 6.27 6.92 7.90 7.60 8.91%
P/EPS 51.38 24.67 36.77 23.80 20.94 32.72 27.51 10.96%
EY 1.95 4.05 2.72 4.20 4.78 3.06 3.63 -9.83%
DY 3.30 3.13 3.24 5.22 1.45 2.67 1.87 9.92%
P/NAPS 1.76 1.68 1.52 0.88 1.05 1.19 1.28 5.44%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 12/07/23 13/07/22 14/07/21 15/07/20 17/07/19 18/07/18 12/07/17 -
Price 1.85 1.95 1.87 1.29 1.44 1.45 1.69 -
P/RPS 12.90 12.64 10.84 7.04 7.22 7.64 8.02 8.23%
P/EPS 52.22 25.06 37.17 26.70 21.85 31.63 29.06 10.25%
EY 1.91 3.99 2.69 3.75 4.58 3.16 3.44 -9.33%
DY 3.24 3.08 3.21 4.65 1.39 2.76 1.78 10.49%
P/NAPS 1.79 1.70 1.54 0.99 1.09 1.15 1.35 4.81%

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