[ZHULIAN] YoY 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- 19.51%
YoY- 0.72%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
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 32,550 34,569 41,445 44,842 39,454 43,336 48,379 -6.38%
PBT 8,371 25,842 15,258 14,092 13,439 11,399 18,840 -12.64%
Tax -1,524 -1,893 -2,411 -3,223 -2,648 -2,381 -4,282 -15.81%
NP 6,847 23,949 12,847 10,869 10,791 9,018 14,558 -11.80%
-
NP to SH 6,847 26,152 12,847 10,869 10,791 9,018 14,558 -11.80%
-
Tax Rate 18.21% 7.33% 15.80% 22.87% 19.70% 20.89% 22.73% -
Total Cost 25,703 10,620 28,598 33,973 28,663 34,318 33,821 -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 13,800 13,800 13,800 13,800 9,200 9,200 6,900 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 1.44% 4.92% 2.29% 1.81% 1.83% 1.56% 2.58% -
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 7.08 7.52 9.01 9.75 8.58 9.42 10.52 -6.38%
EPS 1.49 5.21 2.79 2.36 2.35 1.96 3.16 -11.77%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 1.50 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 7.08 7.52 9.01 9.75 8.58 9.42 10.52 -6.38%
EPS 1.49 5.21 2.79 2.36 2.35 1.96 3.16 -11.77%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 1.50 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 25.58 25.42 18.65 14.16 15.97 17.51 14.83 9.50%
P/EPS 121.60 33.60 60.15 58.40 58.40 84.17 49.29 16.23%
EY 0.82 2.98 1.66 1.71 1.71 1.19 2.03 -14.01%
DY 1.66 1.57 1.79 2.17 1.46 1.21 0.96 9.55%
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 26.00 26.61 21.87 10.77 16.21 15.60 18.07 6.24%
P/EPS 123.62 35.18 70.54 44.44 59.25 74.98 60.04 12.78%
EY 0.81 2.84 1.42 2.25 1.69 1.33 1.67 -11.35%
DY 1.63 1.50 1.52 2.86 1.44 1.36 0.79 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