[ZHULIAN] YoY Quarter Result on 30-Nov-2019 [#4]

Stock
[ZHULIAN] ZHULIAN CORPORATION BHD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
30-Nov-2019 [#4]
Profit Trend
QoQ- -10.05%
YoY- -42.56%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
Quarter Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 32,246 33,559 43,600 39,118 45,030 59,009 51,909 -7.62%
PBT 2,707 10,964 16,413 13,179 15,679 15,081 26,321 -31.53%
Tax -5,867 1,685 -2,860 -4,084 155 -3,600 -5,856 0.03%
NP -3,160 12,649 13,553 9,095 15,834 11,481 20,465 -
-
NP to SH -3,160 12,649 13,553 9,095 15,834 11,481 20,465 -
-
Tax Rate 216.73% -15.37% 17.43% 30.99% -0.99% 23.87% 22.25% -
Total Cost 35,406 20,910 30,047 30,023 29,196 47,528 31,444 1.99%
-
Net Worth 504,527 561,383 585,948 614,605 594,964 580,565 553,932 -1.54%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div 36,800 36,800 36,800 27,600 18,400 13,800 6,900 32.16%
Div Payout % 0.00% 290.93% 271.53% 303.46% 116.21% 120.20% 33.72% -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 504,527 561,383 585,948 614,605 594,964 580,565 553,932 -1.54%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin -9.80% 37.69% 31.08% 23.25% 35.16% 19.46% 39.42% -
ROE -0.63% 2.25% 2.31% 1.48% 2.66% 1.98% 3.69% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 7.01 7.30 9.48 8.50 9.79 12.83 11.28 -7.61%
EPS -0.69 2.75 2.95 1.98 3.44 2.50 4.45 -
DPS 8.00 8.00 8.00 6.00 4.00 3.00 1.50 32.16%
NAPS 1.0968 1.2204 1.2738 1.3361 1.2934 1.2621 1.2042 -1.54%
Adjusted Per Share Value based on latest NOSH - 460,000
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 7.01 7.30 9.48 8.50 9.79 12.83 11.28 -7.61%
EPS -0.69 2.75 2.95 1.98 3.44 2.50 4.45 -
DPS 8.00 8.00 8.00 6.00 4.00 3.00 1.50 32.16%
NAPS 1.0968 1.2204 1.2738 1.3361 1.2934 1.2621 1.2042 -1.54%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 1.84 1.85 1.53 1.46 1.30 1.80 1.30 -
P/RPS 26.25 25.36 16.14 17.17 13.28 14.03 11.52 14.70%
P/EPS -267.85 67.28 51.93 73.84 37.77 72.12 29.22 -
EY -0.37 1.49 1.93 1.35 2.65 1.39 3.42 -
DY 4.35 4.32 5.23 4.11 3.08 1.67 1.15 24.81%
P/NAPS 1.68 1.52 1.20 1.09 1.01 1.43 1.08 7.63%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 18/01/23 19/01/22 20/01/21 22/01/20 23/01/19 24/01/18 25/01/17 -
Price 1.92 1.91 1.65 1.53 1.30 2.09 1.24 -
P/RPS 27.39 26.18 17.41 17.99 13.28 16.29 10.99 16.43%
P/EPS -279.49 69.46 56.00 77.38 37.77 83.74 27.87 -
EY -0.36 1.44 1.79 1.29 2.65 1.19 3.59 -
DY 4.17 4.19 4.85 3.92 3.08 1.44 1.21 22.89%
P/NAPS 1.75 1.57 1.30 1.15 1.01 1.66 1.03 9.23%

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