[ZHULIAN] YoY TTM 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- -16.47%
YoY- -34.5%
Quarter Report
Latest QR
Upcoming QR
ZHULIAN's Result
ZHULIAN's Financial Summary
View:
Show?
TTM Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 131,176 141,194 165,728 163,184 187,829 196,138 192,820 -6.21%
PBT 30,743 61,729 58,187 55,179 73,328 61,250 69,018 -12.60%
Tax -9,959 -5,687 -10,499 -13,746 -11,736 -14,102 -15,689 -7.29%
NP 20,784 56,042 47,688 41,433 61,592 47,148 53,329 -14.52%
-
NP to SH 20,784 60,216 47,688 41,433 63,257 47,148 53,329 -14.52%
-
Tax Rate 32.39% 9.21% 18.04% 24.91% 16.00% 23.02% 22.73% -
Total Cost 110,392 85,152 118,040 121,751 126,237 148,990 139,491 -3.82%
-
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 78,200 78,200 78,200 64,400 46,000 39,100 27,600 18.94%
Div Payout % 376.25% 129.87% 163.98% 155.43% 72.72% 82.93% 51.75% -
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 15.84% 39.69% 28.77% 25.39% 32.79% 24.04% 27.66% -
ROE 4.36% 11.43% 8.54% 6.88% 10.42% 8.16% 9.29% -
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 28.52 30.69 36.03 35.47 40.83 42.64 41.92 -6.21%
EPS 4.52 13.09 10.37 9.01 13.75 10.25 11.59 -14.51%
DPS 17.00 17.00 17.00 14.00 10.00 8.50 6.00 18.94%
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 28.52 30.69 36.03 35.47 40.83 42.64 41.92 -6.21%
EPS 4.52 13.09 10.37 9.01 13.75 10.25 11.59 -14.51%
DPS 17.00 17.00 17.00 14.00 10.00 8.50 6.00 18.94%
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 6.38 6.26 5.13 3.24 3.38 3.52 3.82 8.92%
P/EPS 40.28 14.67 17.85 12.77 10.04 14.63 13.80 19.53%
EY 2.48 6.82 5.60 7.83 9.96 6.83 7.25 -16.36%
DY 9.34 8.85 9.19 12.17 7.25 5.67 3.75 16.41%
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 6.49 6.35 5.19 3.64 3.53 3.40 4.03 8.26%
P/EPS 40.94 14.90 18.04 14.32 10.47 14.15 14.58 18.76%
EY 2.44 6.71 5.54 6.98 9.55 7.07 6.86 -15.81%
DY 9.19 8.72 9.09 10.85 6.94 5.86 3.55 17.17%
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