[ZHULIAN] QoQ Annualized Quarter Result on 31-Aug-2008 [#3]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

15-Oct-2008

Admission Sponsor

Sponsor

Financial Year

30-Nov-2008

Quarter

31-Aug-2008 [#3]

Profit Trend

QoQ- 17.7%

YoY- 39.9%

Quarter Report

3rd Qtr 31 aug 2008.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Annualized Quarter Result
Revenue	289,278	284,340	303,577	295,718	266,588	245,116	220,546	19.80%
YoY %	1.74%	-6.34%	2.66%	10.93%	8.76%	11.14%	-	-
Horiz. %	131.16%	128.93%	137.65%	134.08%	120.88%	111.14%	100.00%	-
PBT	84,134	89,304	94,993	92,450	77,300	74,140	74,450	8.48%
YoY %	-5.79%	-5.99%	2.75%	19.60%	4.26%	-0.42%	-	-
Horiz. %	113.01%	119.95%	127.59%	124.18%	103.83%	99.58%	100.00%	-
Tax	-17,066	-21,928	-20,303	-18,333	-14,330	-12,880	-15,421	6.98%
YoY %	22.17%	-8.00%	-10.75%	-27.93%	-11.26%	16.48%	-	-
Horiz. %	110.67%	142.20%	131.66%	118.88%	92.93%	83.52%	100.00%	-
NP	67,068	67,376	74,690	74,117	62,970	61,260	59,029	8.87%
YoY %	-0.46%	-9.79%	0.77%	17.70%	2.79%	3.78%	-	-
Horiz. %	113.62%	114.14%	126.53%	125.56%	106.68%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,068	67,376	74,690	74,117	62,970	61,260	59,029	8.87%
YoY %	-0.46%	-9.79%	0.77%	17.70%	2.79%	3.78%	-	-
Horiz. %	113.62%	114.14%	126.53%	125.56%	106.68%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.28%	24.55%	21.37%	19.83%	18.54%	17.37%	20.71%	-
YoY %	-17.39%	14.88%	7.77%	6.96%	6.74%	-16.13%	-	-
Horiz. %	97.92%	118.54%	103.19%	95.75%	89.52%	83.87%	100.00%	-
Total Cost	222,210	216,964	228,887	221,601	203,618	183,856	161,517	23.67%
YoY %	2.42%	-5.21%	3.29%	8.83%	10.75%	13.83%	-	-
Horiz. %	137.58%	134.33%	141.71%	137.20%	126.07%	113.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,318	286,140	279,475	270,797	256,880	247,695	236,377	15.19%
YoY %	2.16%	2.38%	3.20%	5.42%	3.71%	4.79%	-	-
Horiz. %	123.67%	121.05%	118.23%	114.56%	108.67%	104.79%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Dividend
Div	41,399	41,419	37,948	36,805	34,485	27,594	50,605	-12.51%
YoY %	-0.05%	9.15%	3.11%	6.73%	24.97%	-45.47%	-	-
Horiz. %	81.81%	81.85%	74.99%	72.73%	68.15%	54.53%	100.00%	-
Div Payout %	61.73%	61.48%	50.81%	49.66%	54.76%	45.05%	85.73%	-
YoY %	0.41%	21.00%	2.32%	-9.31%	21.55%	-47.45%	-	-
Horiz. %	72.01%	71.71%	59.27%	57.93%	63.87%	52.55%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Equity
Net Worth	292,318	286,140	279,475	270,797	256,880	247,695	236,377	15.19%
YoY %	2.16%	2.38%	3.20%	5.42%	3.71%	4.79%	-	-
Horiz. %	123.67%	121.05%	118.23%	114.56%	108.67%	104.79%	100.00%	-
NOSH	344,999	345,163	344,988	345,052	344,852	344,932	326,487	3.74%
YoY %	-0.05%	0.05%	-0.02%	0.06%	-0.02%	5.65%	-	-
Horiz. %	105.67%	105.72%	105.67%	105.69%	105.63%	105.65%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Ratio Analysis
NP Margin	23.18%	23.70%	24.60%	25.06%	23.62%	24.99%	26.76%	-
YoY %	-2.19%	-3.66%	-1.84%	6.10%	-5.48%	-6.61%	-	-
Horiz. %	86.62%	88.57%	91.93%	93.65%	88.27%	93.39%	100.00%	-
ROE	22.94%	23.55%	26.73%	27.37%	24.51%	24.73%	24.97%	-
YoY %	-2.59%	-11.90%	-2.34%	11.67%	-0.89%	-0.96%	-	-
Horiz. %	91.87%	94.31%	107.05%	109.61%	98.16%	99.04%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Per Share
RPS	83.85	82.38	88.00	85.70	77.31	71.06	67.55	15.48%
YoY %	1.78%	-6.39%	2.68%	10.85%	8.80%	5.20%	-	-
Horiz. %	124.13%	121.95%	130.27%	126.87%	114.45%	105.20%	100.00%	-
EPS	19.44	19.52	21.65	21.48	18.26	17.76	18.08	4.94%
YoY %	-0.41%	-9.84%	0.79%	17.63%	2.82%	-1.77%	-	-
Horiz. %	107.52%	107.96%	119.75%	118.81%	101.00%	98.23%	100.00%	-
DPS	12.00	12.00	11.00	10.67	10.00	8.00	15.50	-15.67%
YoY %	0.00%	9.09%	3.09%	6.70%	25.00%	-48.39%	-	-
Horiz. %	77.42%	77.42%	70.97%	68.84%	64.52%	51.61%	100.00%	-
NAPS	0.8473	0.829	0.8101	0.7848	0.7449	0.7181	0.724	11.04%
YoY %	2.21%	2.33%	3.22%	5.36%	3.73%	-0.81%	-	-
Horiz. %	117.03%	114.50%	111.89%	108.40%	102.89%	99.19%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 344,821
RPS	62.89	61.81	66.00	64.29	57.95	53.29	47.94	19.81%
YoY %	1.75%	-6.35%	2.66%	10.94%	8.74%	11.16%	-	-
Horiz. %	131.18%	128.93%	137.67%	134.11%	120.88%	111.16%	100.00%	-
EPS	14.58	14.65	16.24	16.11	13.69	13.32	12.83	8.88%
YoY %	-0.48%	-9.79%	0.81%	17.68%	2.78%	3.82%	-	-
Horiz. %	113.64%	114.19%	126.58%	125.57%	106.70%	103.82%	100.00%	-
DPS	9.00	9.00	8.25	8.00	7.50	6.00	11.00	-12.51%
YoY %	0.00%	9.09%	3.12%	6.67%	25.00%	-45.45%	-	-
Horiz. %	81.82%	81.82%	75.00%	72.73%	68.18%	54.55%	100.00%	-
NAPS	0.6355	0.622	0.6076	0.5887	0.5584	0.5385	0.5139	15.19%
YoY %	2.17%	2.37%	3.21%	5.43%	3.70%	4.79%	-	-
Horiz. %	123.66%	121.04%	118.23%	114.56%	108.66%	104.79%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	-
Price	1.23	0.97	0.92	0.94	1.03	1.04	1.08	-
P/RPS	1.47	1.18	1.05	1.10	1.33	1.46	1.60	-5.48%
YoY %	24.58%	12.38%	-4.55%	-17.29%	-8.90%	-8.75%	-	-
Horiz. %	91.88%	73.75%	65.62%	68.75%	83.12%	91.25%	100.00%	-
P/EPS	6.33	4.97	4.25	4.38	5.64	5.86	5.97	3.97%
YoY %	27.36%	16.94%	-2.97%	-22.34%	-3.75%	-1.84%	-	-
Horiz. %	106.03%	83.25%	71.19%	73.37%	94.47%	98.16%	100.00%	-
EY	15.80	20.12	23.53	22.85	17.73	17.08	16.74	-3.77%
YoY %	-21.47%	-14.49%	2.98%	28.88%	3.81%	2.03%	-	-
Horiz. %	94.38%	120.19%	140.56%	136.50%	105.91%	102.03%	100.00%	-
DY	9.76	12.37	11.96	11.35	9.71	7.69	14.35	-22.64%
YoY %	-21.10%	3.43%	5.37%	16.89%	26.27%	-46.41%	-	-
Horiz. %	68.01%	86.20%	83.34%	79.09%	67.67%	53.59%	100.00%	-
P/NAPS	1.45	1.17	1.14	1.20	1.38	1.45	1.49	-1.79%
YoY %	23.93%	2.63%	-5.00%	-13.04%	-4.83%	-2.68%	-	-
Horiz. %	97.32%	78.52%	76.51%	80.54%	92.62%	97.32%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	15/07/09	15/04/09	21/01/09	15/10/08	16/07/08	17/04/08	17/01/08	-
Price	1.45	1.10	0.94	0.90	0.95	1.05	1.12	-
P/RPS	1.73	1.34	1.07	1.05	1.23	1.48	1.66	2.78%
YoY %	29.10%	25.23%	1.90%	-14.63%	-16.89%	-10.84%	-	-
Horiz. %	104.22%	80.72%	64.46%	63.25%	74.10%	89.16%	100.00%	-
P/EPS	7.46	5.64	4.34	4.19	5.20	5.91	6.19	13.23%
YoY %	32.27%	29.95%	3.58%	-19.42%	-12.01%	-4.52%	-	-
Horiz. %	120.52%	91.11%	70.11%	67.69%	84.01%	95.48%	100.00%	-
EY	13.41	17.75	23.03	23.87	19.22	16.91	16.14	-11.61%
YoY %	-24.45%	-22.93%	-3.52%	24.19%	13.66%	4.77%	-	-
Horiz. %	83.09%	109.98%	142.69%	147.89%	119.08%	104.77%	100.00%	-
DY	8.28	10.91	11.70	11.85	10.53	7.62	13.84	-28.97%
YoY %	-24.11%	-6.75%	-1.27%	12.54%	38.19%	-44.94%	-	-
Horiz. %	59.83%	78.83%	84.54%	85.62%	76.08%	55.06%	100.00%	-
P/NAPS	1.71	1.33	1.16	1.15	1.28	1.46	1.55	6.76%
YoY %	28.57%	14.66%	0.87%	-10.16%	-12.33%	-5.81%	-	-
Horiz. %	110.32%	85.81%	74.84%	74.19%	82.58%	94.19%	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 ⃤ & 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