[ZHULIAN] QoQ Annualized Quarter Result on 30-Nov-2007 [#4]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

17-Jan-2008

Admission Sponsor

Sponsor

Financial Year

30-Nov-2007

Quarter

30-Nov-2007 [#4]

Profit Trend

QoQ- 11.42%

YoY- -8.87%

Quarter Report

4th Qtr 30 Nov 2007.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Annualized Quarter Result
Revenue	295,718	266,588	245,116	220,546	214,925	212,876	211,392	24.95%
YoY %	10.93%	8.76%	11.14%	2.62%	0.96%	0.70%	-	-
Horiz. %	139.89%	126.11%	115.95%	104.33%	101.67%	100.70%	100.00%	-
PBT	92,450	77,300	74,140	74,450	67,462	69,152	80,120	9.96%
YoY %	19.60%	4.26%	-0.42%	10.36%	-2.44%	-13.69%	-	-
Horiz. %	115.39%	96.48%	92.54%	92.92%	84.20%	86.31%	100.00%	-
Tax	-18,333	-14,330	-12,880	-15,421	-14,484	-14,942	-19,084	-2.62%
YoY %	-27.93%	-11.26%	16.48%	-6.47%	3.07%	21.70%	-	-
Horiz. %	96.06%	75.09%	67.49%	80.81%	75.90%	78.30%	100.00%	-
NP	74,117	62,970	61,260	59,029	52,978	54,210	61,036	13.75%
YoY %	17.70%	2.79%	3.78%	11.42%	-2.27%	-11.18%	-	-
Horiz. %	121.43%	103.17%	100.37%	96.71%	86.80%	88.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,117	62,970	61,260	59,029	52,978	54,210	61,036	13.75%
YoY %	17.70%	2.79%	3.78%	11.42%	-2.27%	-11.18%	-	-
Horiz. %	121.43%	103.17%	100.37%	96.71%	86.80%	88.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.83%	18.54%	17.37%	20.71%	21.47%	21.61%	23.82%	-
YoY %	6.96%	6.74%	-16.13%	-3.54%	-0.65%	-9.28%	-	-
Horiz. %	83.25%	77.83%	72.92%	86.94%	90.13%	90.72%	100.00%	-
Total Cost	221,601	203,618	183,856	161,517	161,946	158,666	150,356	29.35%
YoY %	8.83%	10.75%	13.83%	-0.26%	2.07%	5.53%	-	-
Horiz. %	147.38%	135.42%	122.28%	107.42%	107.71%	105.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,797	256,880	247,695	236,377	222,074	207,971	222,365	13.97%
YoY %	5.42%	3.71%	4.79%	6.44%	6.78%	-6.47%	-	-
Horiz. %	121.78%	115.52%	111.39%	106.30%	99.87%	93.53%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Dividend
Div	36,805	34,485	27,594	50,605	44,824	41,112	-	-
YoY %	6.73%	24.97%	-45.47%	12.90%	9.03%	0.00%	-	-
Horiz. %	89.52%	83.88%	67.12%	123.09%	109.03%	100.00%	-	-
Div Payout %	49.66%	54.76%	45.05%	85.73%	84.61%	75.84%	-	-
YoY %	-9.31%	21.55%	-47.45%	1.32%	11.56%	0.00%	-	-
Horiz. %	65.48%	72.20%	59.40%	113.04%	111.56%	100.00%	-	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Equity
Net Worth	270,797	256,880	247,695	236,377	222,074	207,971	222,365	13.97%
YoY %	5.42%	3.71%	4.79%	6.44%	6.78%	-6.47%	-	-
Horiz. %	121.78%	115.52%	111.39%	106.30%	99.87%	93.53%	100.00%	-
NOSH	345,052	344,852	344,932	326,487	320,177	293,661	284,682	13.61%
YoY %	0.06%	-0.02%	5.65%	1.97%	9.03%	3.15%	-	-
Horiz. %	121.21%	121.14%	121.16%	114.68%	112.47%	103.15%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Ratio Analysis
NP Margin	25.06%	23.62%	24.99%	26.76%	24.65%	25.47%	28.87%	-
YoY %	6.10%	-5.48%	-6.61%	8.56%	-3.22%	-11.78%	-	-
Horiz. %	86.80%	81.82%	86.56%	92.69%	85.38%	88.22%	100.00%	-
ROE	27.37%	24.51%	24.73%	24.97%	23.86%	26.07%	27.45%	-
YoY %	11.67%	-0.89%	-0.96%	4.65%	-8.48%	-5.03%	-	-
Horiz. %	99.71%	89.29%	90.09%	90.97%	86.92%	94.97%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Per Share
RPS	85.70	77.31	71.06	67.55	67.13	72.49	74.26	9.97%
YoY %	10.85%	8.80%	5.20%	0.63%	-7.39%	-2.38%	-	-
Horiz. %	115.41%	104.11%	95.69%	90.96%	90.40%	97.62%	100.00%	-
EPS	21.48	18.26	17.76	18.08	16.55	18.46	21.44	0.12%
YoY %	17.63%	2.82%	-1.77%	9.24%	-10.35%	-13.90%	-	-
Horiz. %	100.19%	85.17%	82.84%	84.33%	77.19%	86.10%	100.00%	-
DPS	10.67	10.00	8.00	15.50	14.00	14.00	0.00	-
YoY %	6.70%	25.00%	-48.39%	10.71%	0.00%	0.00%	-	-
Horiz. %	76.21%	71.43%	57.14%	110.71%	100.00%	100.00%	-	-
NAPS	0.7848	0.7449	0.7181	0.724	0.6936	0.7082	0.7811	0.31%
YoY %	5.36%	3.73%	-0.81%	4.38%	-2.06%	-9.33%	-	-
Horiz. %	100.47%	95.37%	91.93%	92.69%	88.80%	90.67%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 345,169
RPS	64.29	57.95	53.29	47.94	46.72	46.28	45.95	24.96%
YoY %	10.94%	8.74%	11.16%	2.61%	0.95%	0.72%	-	-
Horiz. %	139.91%	126.12%	115.97%	104.33%	101.68%	100.72%	100.00%	-
EPS	16.11	13.69	13.32	12.83	11.52	11.78	13.27	13.73%
YoY %	17.68%	2.78%	3.82%	11.37%	-2.21%	-11.23%	-	-
Horiz. %	121.40%	103.17%	100.38%	96.68%	86.81%	88.77%	100.00%	-
DPS	8.00	7.50	6.00	11.00	9.74	8.94	0.00	-
YoY %	6.67%	25.00%	-45.45%	12.94%	8.95%	0.00%	-	-
Horiz. %	89.49%	83.89%	67.11%	123.04%	108.95%	100.00%	-	-
NAPS	0.5887	0.5584	0.5385	0.5139	0.4828	0.4521	0.4834	13.97%
YoY %	5.43%	3.70%	4.79%	6.44%	6.79%	-6.47%	-	-
Horiz. %	121.78%	115.52%	111.40%	106.31%	99.88%	93.53%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/08	30/05/08	29/02/08	30/11/07	30/08/07	31/05/07	-	-
Price	0.94	1.03	1.04	1.08	1.18	1.03	0.00	-
P/RPS	1.10	1.33	1.46	1.60	1.76	1.42	0.00	-
YoY %	-17.29%	-8.90%	-8.75%	-9.09%	23.94%	0.00%	-	-
Horiz. %	77.46%	93.66%	102.82%	112.68%	123.94%	100.00%	-	-
P/EPS	4.38	5.64	5.86	5.97	7.13	5.58	0.00	-
YoY %	-22.34%	-3.75%	-1.84%	-16.27%	27.78%	0.00%	-	-
Horiz. %	78.49%	101.08%	105.02%	106.99%	127.78%	100.00%	-	-
EY	22.85	17.73	17.08	16.74	14.02	17.92	0.00	-
YoY %	28.88%	3.81%	2.03%	19.40%	-21.76%	0.00%	-	-
Horiz. %	127.51%	98.94%	95.31%	93.42%	78.24%	100.00%	-	-
DY	11.35	9.71	7.69	14.35	11.86	13.59	0.00	-
YoY %	16.89%	26.27%	-46.41%	20.99%	-12.73%	0.00%	-	-
Horiz. %	83.52%	71.45%	56.59%	105.59%	87.27%	100.00%	-	-
P/NAPS	1.20	1.38	1.45	1.49	1.70	1.45	0.00	-
YoY %	-13.04%	-4.83%	-2.68%	-12.35%	17.24%	0.00%	-	-
Horiz. %	82.76%	95.17%	100.00%	102.76%	117.24%	100.00%	-	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	15/10/08	16/07/08	17/04/08	17/01/08	17/10/07	17/07/07	23/04/07	-
Price	0.90	0.95	1.05	1.12	1.15	1.35	0.00	-
P/RPS	1.05	1.23	1.48	1.66	1.71	1.86	0.00	-
YoY %	-14.63%	-16.89%	-10.84%	-2.92%	-8.06%	0.00%	-	-
Horiz. %	56.45%	66.13%	79.57%	89.25%	91.94%	100.00%	-	-
P/EPS	4.19	5.20	5.91	6.19	6.95	7.31	0.00	-
YoY %	-19.42%	-12.01%	-4.52%	-10.94%	-4.92%	0.00%	-	-
Horiz. %	57.32%	71.14%	80.85%	84.68%	95.08%	100.00%	-	-
EY	23.87	19.22	16.91	16.14	14.39	13.67	0.00	-
YoY %	24.19%	13.66%	4.77%	12.16%	5.27%	0.00%	-	-
Horiz. %	174.62%	140.60%	123.70%	118.07%	105.27%	100.00%	-	-
DY	11.85	10.53	7.62	13.84	12.17	10.37	0.00	-
YoY %	12.54%	38.19%	-44.94%	13.72%	17.36%	0.00%	-	-
Horiz. %	114.27%	101.54%	73.48%	133.46%	117.36%	100.00%	-	-
P/NAPS	1.15	1.28	1.46	1.55	1.66	1.91	0.00	-
YoY %	-10.16%	-12.33%	-5.81%	-6.63%	-13.09%	0.00%	-	-
Horiz. %	60.21%	67.02%	76.44%	81.15%	86.91%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos