[ZHULIAN] QoQ Annualized Quarter Result on 31-May-2008 [#2]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

16-Jul-2008

Admission Sponsor

Sponsor

Financial Year

30-Nov-2008

Quarter

31-May-2008 [#2]

Profit Trend

QoQ- 2.79%

YoY- 16.16%

Quarter Report

2nd Qtr 31 May 2008 Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Annualized Quarter Result
Revenue	284,340	303,577	295,718	266,588	245,116	220,546	214,925	20.53%
YoY %	-6.34%	2.66%	10.93%	8.76%	11.14%	2.62%	-	-
Horiz. %	132.30%	141.25%	137.59%	124.04%	114.05%	102.62%	100.00%	-
PBT	89,304	94,993	92,450	77,300	74,140	74,450	67,462	20.58%
YoY %	-5.99%	2.75%	19.60%	4.26%	-0.42%	10.36%	-	-
Horiz. %	132.38%	140.81%	137.04%	114.58%	109.90%	110.36%	100.00%	-
Tax	-21,928	-20,303	-18,333	-14,330	-12,880	-15,421	-14,484	31.88%
YoY %	-8.00%	-10.75%	-27.93%	-11.26%	16.48%	-6.47%	-	-
Horiz. %	151.39%	140.18%	126.57%	98.94%	88.93%	106.47%	100.00%	-
NP	67,376	74,690	74,117	62,970	61,260	59,029	52,978	17.40%
YoY %	-9.79%	0.77%	17.70%	2.79%	3.78%	11.42%	-	-
Horiz. %	127.18%	140.98%	139.90%	118.86%	115.63%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,376	74,690	74,117	62,970	61,260	59,029	52,978	17.40%
YoY %	-9.79%	0.77%	17.70%	2.79%	3.78%	11.42%	-	-
Horiz. %	127.18%	140.98%	139.90%	118.86%	115.63%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	21.37%	19.83%	18.54%	17.37%	20.71%	21.47%	-
YoY %	14.88%	7.77%	6.96%	6.74%	-16.13%	-3.54%	-	-
Horiz. %	114.35%	99.53%	92.36%	86.35%	80.90%	96.46%	100.00%	-
Total Cost	216,964	228,887	221,601	203,618	183,856	161,517	161,946	21.55%
YoY %	-5.21%	3.29%	8.83%	10.75%	13.83%	-0.26%	-	-
Horiz. %	133.97%	141.34%	136.84%	125.73%	113.53%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	286,140	279,475	270,797	256,880	247,695	236,377	222,074	18.42%
YoY %	2.38%	3.20%	5.42%	3.71%	4.79%	6.44%	-	-
Horiz. %	128.85%	125.85%	121.94%	115.67%	111.54%	106.44%	100.00%	-

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Dividend
Div	41,419	37,948	36,805	34,485	27,594	50,605	44,824	-5.13%
YoY %	9.15%	3.11%	6.73%	24.97%	-45.47%	12.90%	-	-
Horiz. %	92.40%	84.66%	82.11%	76.93%	61.56%	112.90%	100.00%	-
Div Payout %	61.48%	50.81%	49.66%	54.76%	45.05%	85.73%	84.61%	-
YoY %	21.00%	2.32%	-9.31%	21.55%	-47.45%	1.32%	-	-
Horiz. %	72.66%	60.05%	58.69%	64.72%	53.24%	101.32%	100.00%	-

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Equity
Net Worth	286,140	279,475	270,797	256,880	247,695	236,377	222,074	18.42%
YoY %	2.38%	3.20%	5.42%	3.71%	4.79%	6.44%	-	-
Horiz. %	128.85%	125.85%	121.94%	115.67%	111.54%	106.44%	100.00%	-
NOSH	345,163	344,988	345,052	344,852	344,932	326,487	320,177	5.14%
YoY %	0.05%	-0.02%	0.06%	-0.02%	5.65%	1.97%	-	-
Horiz. %	107.80%	107.75%	107.77%	107.71%	107.73%	101.97%	100.00%	-

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Ratio Analysis
NP Margin	23.70%	24.60%	25.06%	23.62%	24.99%	26.76%	24.65%	-
YoY %	-3.66%	-1.84%	6.10%	-5.48%	-6.61%	8.56%	-	-
Horiz. %	96.15%	99.80%	101.66%	95.82%	101.38%	108.56%	100.00%	-
ROE	23.55%	26.73%	27.37%	24.51%	24.73%	24.97%	23.86%	-
YoY %	-11.90%	-2.34%	11.67%	-0.89%	-0.96%	4.65%	-	-
Horiz. %	98.70%	112.03%	114.71%	102.72%	103.65%	104.65%	100.00%	-

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Per Share
RPS	82.38	88.00	85.70	77.31	71.06	67.55	67.13	14.63%
YoY %	-6.39%	2.68%	10.85%	8.80%	5.20%	0.63%	-	-
Horiz. %	122.72%	131.09%	127.66%	115.16%	105.85%	100.63%	100.00%	-
EPS	19.52	21.65	21.48	18.26	17.76	18.08	16.55	11.64%
YoY %	-9.84%	0.79%	17.63%	2.82%	-1.77%	9.24%	-	-
Horiz. %	117.95%	130.82%	129.79%	110.33%	107.31%	109.24%	100.00%	-
DPS	12.00	11.00	10.67	10.00	8.00	15.50	14.00	-9.77%
YoY %	9.09%	3.09%	6.70%	25.00%	-48.39%	10.71%	-	-
Horiz. %	85.71%	78.57%	76.21%	71.43%	57.14%	110.71%	100.00%	-
NAPS	0.829	0.8101	0.7848	0.7449	0.7181	0.724	0.6936	12.63%
YoY %	2.33%	3.22%	5.36%	3.73%	-0.81%	4.38%	-	-
Horiz. %	119.52%	116.80%	113.15%	107.40%	103.53%	104.38%	100.00%	-

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Adjusted Per Share Value based on latest NOSH - 344,776
RPS	61.81	66.00	64.29	57.95	53.29	47.94	46.72	20.53%
YoY %	-6.35%	2.66%	10.94%	8.74%	11.16%	2.61%	-	-
Horiz. %	132.30%	141.27%	137.61%	124.04%	114.06%	102.61%	100.00%	-
EPS	14.65	16.24	16.11	13.69	13.32	12.83	11.52	17.39%
YoY %	-9.79%	0.81%	17.68%	2.78%	3.82%	11.37%	-	-
Horiz. %	127.17%	140.97%	139.84%	118.84%	115.62%	111.37%	100.00%	-
DPS	9.00	8.25	8.00	7.50	6.00	11.00	9.74	-5.13%
YoY %	9.09%	3.12%	6.67%	25.00%	-45.45%	12.94%	-	-
Horiz. %	92.40%	84.70%	82.14%	77.00%	61.60%	112.94%	100.00%	-
NAPS	0.622	0.6076	0.5887	0.5584	0.5385	0.5139	0.4828	18.41%
YoY %	2.37%	3.21%	5.43%	3.70%	4.79%	6.44%	-	-
Horiz. %	128.83%	125.85%	121.93%	115.66%	111.54%	106.44%	100.00%	-

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	30/08/07	-
Price	0.97	0.92	0.94	1.03	1.04	1.08	1.18	-
P/RPS	1.18	1.05	1.10	1.33	1.46	1.60	1.76	-23.41%
YoY %	12.38%	-4.55%	-17.29%	-8.90%	-8.75%	-9.09%	-	-
Horiz. %	67.05%	59.66%	62.50%	75.57%	82.95%	90.91%	100.00%	-
P/EPS	4.97	4.25	4.38	5.64	5.86	5.97	7.13	-21.40%
YoY %	16.94%	-2.97%	-22.34%	-3.75%	-1.84%	-16.27%	-	-
Horiz. %	69.71%	59.61%	61.43%	79.10%	82.19%	83.73%	100.00%	-
EY	20.12	23.53	22.85	17.73	17.08	16.74	14.02	27.25%
YoY %	-14.49%	2.98%	28.88%	3.81%	2.03%	19.40%	-	-
Horiz. %	143.51%	167.83%	162.98%	126.46%	121.83%	119.40%	100.00%	-
DY	12.37	11.96	11.35	9.71	7.69	14.35	11.86	2.84%
YoY %	3.43%	5.37%	16.89%	26.27%	-46.41%	20.99%	-	-
Horiz. %	104.30%	100.84%	95.70%	81.87%	64.84%	120.99%	100.00%	-
P/NAPS	1.17	1.14	1.20	1.38	1.45	1.49	1.70	-22.06%
YoY %	2.63%	-5.00%	-13.04%	-4.83%	-2.68%	-12.35%	-	-
Horiz. %	68.82%	67.06%	70.59%	81.18%	85.29%	87.65%	100.00%	-

	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	CAGR
Price Multiplier on Announcement Date
Date	15/04/09	21/01/09	15/10/08	16/07/08	17/04/08	17/01/08	17/10/07	-
Price	1.10	0.94	0.90	0.95	1.05	1.12	1.15	-
P/RPS	1.34	1.07	1.05	1.23	1.48	1.66	1.71	-15.01%
YoY %	25.23%	1.90%	-14.63%	-16.89%	-10.84%	-2.92%	-	-
Horiz. %	78.36%	62.57%	61.40%	71.93%	86.55%	97.08%	100.00%	-
P/EPS	5.64	4.34	4.19	5.20	5.91	6.19	6.95	-13.00%
YoY %	29.95%	3.58%	-19.42%	-12.01%	-4.52%	-10.94%	-	-
Horiz. %	81.15%	62.45%	60.29%	74.82%	85.04%	89.06%	100.00%	-
EY	17.75	23.03	23.87	19.22	16.91	16.14	14.39	15.03%
YoY %	-22.93%	-3.52%	24.19%	13.66%	4.77%	12.16%	-	-
Horiz. %	123.35%	160.04%	165.88%	133.56%	117.51%	112.16%	100.00%	-
DY	10.91	11.70	11.85	10.53	7.62	13.84	12.17	-7.03%
YoY %	-6.75%	-1.27%	12.54%	38.19%	-44.94%	13.72%	-	-
Horiz. %	89.65%	96.14%	97.37%	86.52%	62.61%	113.72%	100.00%	-
P/NAPS	1.33	1.16	1.15	1.28	1.46	1.55	1.66	-13.74%
YoY %	14.66%	0.87%	-10.16%	-12.33%	-5.81%	-6.63%	-	-
Horiz. %	80.12%	69.88%	69.28%	77.11%	87.95%	93.37%	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