[ZHULIAN] YoY Quarter Result on 2022-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 33,425 36,397 37,943 39,496 52,322 44,017 48,522 -6.02% YoY % -8.17% -4.07% -3.93% -24.51% 18.87% -9.28% - Horiz. % 68.89% 75.01% 78.20% 81.40% 107.83% 90.72% 100.00%
PBT 9,717 12,370 12,750 15,290 24,248 17,544 16,057 -8.03% YoY % -21.45% -2.98% -16.61% -36.94% 38.21% 9.26% - Horiz. % 60.52% 77.04% 79.40% 95.22% 151.01% 109.26% 100.00%
Tax -269 -2,495 -2,455 -3,932 -4,723 -5,476 -3,865 -35.85% YoY % 89.22% -1.63% 37.56% 16.75% 13.75% -41.68% - Horiz. % 6.96% 64.55% 63.52% 101.73% 122.20% 141.68% 100.00%
NP 9,448 9,875 10,295 11,358 19,525 12,068 12,192 -4.16% YoY % -4.32% -4.08% -9.36% -41.83% 61.79% -1.02% - Horiz. % 77.49% 81.00% 84.44% 93.16% 160.15% 98.98% 100.00%
NP to SH 9,448 11,846 10,295 11,358 19,525 12,068 12,192 -4.16% YoY % -20.24% 15.07% -9.36% -41.83% 61.79% -1.02% - Horiz. % 77.49% 97.16% 84.44% 93.16% 160.15% 98.98% 100.00%
Tax Rate 2.77 % 20.17 % 19.25 % 25.72 % 19.48 % 31.21 % 24.07 % -30.25% YoY % -86.27% 4.78% -25.16% 32.03% -37.58% 29.66% - Horiz. % 11.51% 83.80% 79.98% 106.85% 80.93% 129.66% 100.00%
Total Cost 23,977 26,522 27,648 28,138 32,797 31,949 36,330 -6.69% YoY % -9.60% -4.07% -1.74% -14.21% 2.65% -12.06% - Horiz. % 66.00% 73.00% 76.10% 77.45% 90.28% 87.94% 100.00%
Net Worth 476,330 526,929 558,486 602,369 606,923 577,714 573,895 -3.06% YoY % -9.60% -5.65% -7.29% -0.75% 5.06% 0.67% - Horiz. % 83.00% 91.82% 97.31% 104.96% 105.76% 100.67% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 13,800 13,800 13,800 13,800 9,200 9,200 6,900 12.24% YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 33.33% - Horiz. % 200.00% 200.00% 200.00% 200.00% 133.33% 133.33% 100.00%
Div Payout % 146.06 % 116.50 % 134.05 % 121.50 % 47.12 % 76.23 % 56.59 % 17.11% YoY % 25.37% -13.09% 10.33% 157.85% -38.19% 34.71% - Horiz. % 258.10% 205.87% 236.88% 214.70% 83.27% 134.71% 100.00%
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 -3.06% YoY % -9.60% -5.65% -7.29% -0.75% 5.06% 0.67% - Horiz. % 83.00% 91.82% 97.31% 104.96% 105.76% 100.67% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 28.27 % 27.13 % 27.13 % 28.76 % 37.32 % 27.42 % 25.13 % 1.98% YoY % 4.20% 0.00% -5.67% -22.94% 36.11% 9.11% - Horiz. % 112.50% 107.96% 107.96% 114.44% 148.51% 109.11% 100.00%
ROE 1.98 % 2.25 % 1.84 % 1.89 % 3.22 % 2.09 % 2.12 % -1.13% YoY % -12.00% 22.28% -2.65% -41.30% 54.07% -1.42% - Horiz. % 93.40% 106.13% 86.79% 89.15% 151.89% 98.58% 100.00%
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 7.27 7.91 8.25 8.59 11.37 9.57 10.55 -6.01% YoY % -8.09% -4.12% -3.96% -24.45% 18.81% -9.29% - Horiz. % 68.91% 74.98% 78.20% 81.42% 107.77% 90.71% 100.00%
EPS 2.05 2.15 2.24 2.47 4.24 2.62 2.65 -4.19% YoY % -4.65% -4.02% -9.31% -41.75% 61.83% -1.13% - Horiz. % 77.36% 81.13% 84.53% 93.21% 160.00% 98.87% 100.00%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 1.50 12.24% YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 33.33% - Horiz. % 200.00% 200.00% 200.00% 200.00% 133.33% 133.33% 100.00%
NAPS 1.0355 1.1455 1.2141 1.3095 1.3194 1.2559 1.2476 -3.06% YoY % -9.60% -5.65% -7.29% -0.75% 5.06% 0.67% - Horiz. % 83.00% 91.82% 97.31% 104.96% 105.76% 100.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,289 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 7.26 7.91 8.24 8.58 11.37 9.56 10.54 -6.02% YoY % -8.22% -4.00% -3.96% -24.54% 18.93% -9.30% - Horiz. % 68.88% 75.05% 78.18% 81.40% 107.87% 90.70% 100.00%
EPS 2.05 2.57 2.24 2.47 4.24 2.62 2.65 -4.19% YoY % -20.23% 14.73% -9.31% -41.75% 61.83% -1.13% - Horiz. % 77.36% 96.98% 84.53% 93.21% 160.00% 98.87% 100.00%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 1.50 12.24% YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 33.33% - Horiz. % 200.00% 200.00% 200.00% 200.00% 133.33% 133.33% 100.00%
NAPS 1.0348 1.1448 1.2133 1.3087 1.3186 1.2551 1.2468 -3.06% YoY % -9.61% -5.65% -7.29% -0.75% 5.06% 0.67% - Horiz. % 83.00% 91.82% 97.31% 104.96% 105.76% 100.67% 100.00%
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 1.8200 1.9200 1.8500 1.1500 1.3800 1.5000 1.6000 -
P/RPS 25.05 24.27 22.43 13.39 12.13 15.68 15.17 8.71% YoY % 3.21% 8.20% 67.51% 10.39% -22.64% 3.36% - Horiz. % 165.13% 159.99% 147.86% 88.27% 79.96% 103.36% 100.00%
P/EPS 88.61 74.56 82.66 46.58 32.51 57.18 60.37 6.60% YoY % 18.84% -9.80% 77.46% 43.28% -43.14% -5.28% - Horiz. % 146.78% 123.51% 136.92% 77.16% 53.85% 94.72% 100.00%
EY 1.13 1.34 1.21 2.15 3.08 1.75 1.66 -6.21% YoY % -15.67% 10.74% -43.72% -30.19% 76.00% 5.42% - Horiz. % 68.07% 80.72% 72.89% 129.52% 185.54% 105.42% 100.00%
DY 1.65 1.56 1.62 2.61 1.45 1.33 0.94 9.83% YoY % 5.77% -3.70% -37.93% 80.00% 9.02% 41.49% - Horiz. % 175.53% 165.96% 172.34% 277.66% 154.26% 141.49% 100.00%
P/NAPS 1.76 1.68 1.52 0.88 1.05 1.19 1.28 5.45% YoY % 4.76% 10.53% 72.73% -16.19% -11.76% -7.03% - Horiz. % 137.50% 131.25% 118.75% 68.75% 82.03% 92.97% 100.00%
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 1.8500 1.9500 1.8700 1.2900 1.4400 1.4500 1.6900 -
P/RPS 25.46 24.64 22.67 15.02 12.66 15.15 16.02 8.02% YoY % 3.33% 8.69% 50.93% 18.64% -16.44% -5.43% - Horiz. % 158.93% 153.81% 141.51% 93.76% 79.03% 94.57% 100.00%
P/EPS 90.07 75.72 83.56 52.25 33.93 55.27 63.76 5.92% YoY % 18.95% -9.38% 59.92% 53.99% -38.61% -13.32% - Horiz. % 141.26% 118.76% 131.05% 81.95% 53.22% 86.68% 100.00%
EY 1.11 1.32 1.20 1.91 2.95 1.81 1.57 -5.61% YoY % -15.91% 10.00% -37.17% -35.25% 62.98% 15.29% - Horiz. % 70.70% 84.08% 76.43% 121.66% 187.90% 115.29% 100.00%
DY 1.62 1.54 1.60 2.33 1.39 1.38 0.89 10.49% YoY % 5.19% -3.75% -31.33% 67.63% 0.72% 55.06% - Horiz. % 182.02% 173.03% 179.78% 261.80% 156.18% 155.06% 100.00%
P/NAPS 1.79 1.70 1.54 0.99 1.09 1.15 1.35 4.81% YoY % 5.29% 10.39% 55.56% -9.17% -5.22% -14.81% - Horiz. % 132.59% 125.93% 114.07% 73.33% 80.74% 85.19% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ZCB Q2 FR FYENov2022.pdf 
