[ZHULIAN] QoQ Quarter Result on 29-Feb-2008 [#1]

Stock

[ZHULIAN] ZHULIAN CORPORATION BHD

Announcement Date

17-Apr-2008

Admission Sponsor

Sponsor

Financial Year

30-Nov-2008

Quarter

29-Feb-2008 [#1]

Profit Trend

QoQ- -20.63%

YoY- 0.37%

Quarter Report

1st Qtr 29 Feb 2008.Result.pdf

Latest QR

Upcoming QR

ZHULIAN's Result

ZHULIAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Quarter Result
Revenue	81,788	88,495	72,156	61,279	59,352	54,756	53,590	32.45%
YoY %	-7.58%	22.64%	17.75%	3.25%	8.39%	2.18%	-	-
Horiz. %	152.62%	165.13%	134.64%	114.35%	110.75%	102.18%	100.00%	-
PBT	25,655	30,688	20,115	18,535	23,853	16,020	14,546	45.82%
YoY %	-16.40%	52.56%	8.52%	-22.29%	48.90%	10.13%	-	-
Horiz. %	176.37%	210.97%	138.29%	127.42%	163.98%	110.13%	100.00%	-
Tax	-6,553	-6,585	-3,945	-3,220	-4,558	-3,391	-2,700	80.30%
YoY %	0.49%	-66.92%	-22.52%	29.35%	-34.41%	-25.59%	-	-
Horiz. %	242.70%	243.89%	146.11%	119.26%	168.81%	125.59%	100.00%	-
NP	19,102	24,103	16,170	15,315	19,295	12,629	11,846	37.39%
YoY %	-20.75%	49.06%	5.58%	-20.63%	52.78%	6.61%	-	-
Horiz. %	161.25%	203.47%	136.50%	129.28%	162.88%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,102	24,103	16,170	15,315	19,295	12,629	11,846	37.39%
YoY %	-20.75%	49.06%	5.58%	-20.63%	52.78%	6.61%	-	-
Horiz. %	161.25%	203.47%	136.50%	129.28%	162.88%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.54%	21.46%	19.61%	17.37%	19.11%	21.17%	18.56%	-
YoY %	19.01%	9.43%	12.90%	-9.11%	-9.73%	14.06%	-	-
Horiz. %	137.61%	115.63%	105.66%	93.59%	102.96%	114.06%	100.00%	-
Total Cost	62,686	64,392	55,986	45,964	40,057	42,127	41,744	31.03%
YoY %	-2.65%	15.01%	21.80%	14.75%	-4.91%	0.92%	-	-
Horiz. %	150.17%	154.25%	134.12%	110.11%	95.96%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,323	270,615	256,823	247,695	249,903	239,329	214,561	19.16%
YoY %	3.22%	5.37%	3.69%	-0.88%	4.42%	11.54%	-	-
Horiz. %	130.18%	126.12%	119.70%	115.44%	116.47%	111.54%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Dividend
Div	10,344	10,344	10,343	6,898	17,258	12,076	21,207	-37.95%
YoY %	0.00%	0.01%	49.94%	-60.03%	42.91%	-43.06%	-	-
Horiz. %	48.78%	48.78%	48.77%	32.53%	81.38%	56.94%	100.00%	-
Div Payout %	54.15%	42.92%	63.97%	45.05%	89.45%	95.63%	179.03%	-
YoY %	26.16%	-32.91%	42.00%	-49.64%	-6.46%	-46.58%	-	-
Horiz. %	30.25%	23.97%	35.73%	25.16%	49.96%	53.42%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Equity
Net Worth	279,323	270,615	256,823	247,695	249,903	239,329	214,561	19.16%
YoY %	3.22%	5.37%	3.69%	-0.88%	4.42%	11.54%	-	-
Horiz. %	130.18%	126.12%	119.70%	115.44%	116.47%	111.54%	100.00%	-
NOSH	344,801	344,821	344,776	344,932	345,169	345,054	302,966	8.98%
YoY %	-0.01%	0.01%	-0.05%	-0.07%	0.03%	13.89%	-	-
Horiz. %	113.81%	113.82%	113.80%	113.85%	113.93%	113.89%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Ratio Analysis
NP Margin	23.36%	27.24%	22.41%	24.99%	32.51%	23.06%	22.10%	-
YoY %	-14.24%	21.55%	-10.32%	-23.13%	40.98%	4.34%	-	-
Horiz. %	105.70%	123.26%	101.40%	113.08%	147.10%	104.34%	100.00%	-
ROE	6.84%	8.91%	6.30%	6.18%	7.72%	5.28%	5.52%	-
YoY %	-23.23%	41.43%	1.94%	-19.95%	46.21%	-4.35%	-	-
Horiz. %	123.91%	161.41%	114.13%	111.96%	139.86%	95.65%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Per Share
RPS	23.72	25.66	20.93	17.77	17.20	15.87	17.69	21.53%
YoY %	-7.56%	22.60%	17.78%	3.31%	8.38%	-10.29%	-	-
Horiz. %	134.09%	145.05%	118.32%	100.45%	97.23%	89.71%	100.00%	-
EPS	5.54	6.99	4.69	4.44	5.59	3.66	3.91	26.07%
YoY %	-20.74%	49.04%	5.63%	-20.57%	52.73%	-6.39%	-	-
Horiz. %	141.69%	178.77%	119.95%	113.55%	142.97%	93.61%	100.00%	-
DPS	3.00	3.00	3.00	2.00	5.00	3.50	7.00	-43.06%
YoY %	0.00%	0.00%	50.00%	-60.00%	42.86%	-50.00%	-	-
Horiz. %	42.86%	42.86%	42.86%	28.57%	71.43%	50.00%	100.00%	-
NAPS	0.8101	0.7848	0.7449	0.7181	0.724	0.6936	0.7082	9.34%
YoY %	3.22%	5.36%	3.73%	-0.81%	4.38%	-2.06%	-	-
Horiz. %	114.39%	110.82%	105.18%	101.40%	102.23%	97.94%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 344,932
RPS	17.78	19.24	15.69	13.32	12.90	11.90	11.65	32.45%
YoY %	-7.59%	22.63%	17.79%	3.26%	8.40%	2.15%	-	-
Horiz. %	152.62%	165.15%	134.68%	114.33%	110.73%	102.15%	100.00%	-
EPS	4.15	5.24	3.52	3.33	4.19	2.75	2.58	37.16%
YoY %	-20.80%	48.86%	5.71%	-20.53%	52.36%	6.59%	-	-
Horiz. %	160.85%	203.10%	136.43%	129.07%	162.40%	106.59%	100.00%	-
DPS	2.25	2.25	2.25	1.50	3.75	2.63	4.61	-37.92%
YoY %	0.00%	0.00%	50.00%	-60.00%	42.59%	-42.95%	-	-
Horiz. %	48.81%	48.81%	48.81%	32.54%	81.34%	57.05%	100.00%	-
NAPS	0.6072	0.5883	0.5583	0.5385	0.5433	0.5203	0.4664	19.17%
YoY %	3.21%	5.37%	3.68%	-0.88%	4.42%	11.56%	-	-
Horiz. %	130.19%	126.14%	119.70%	115.46%	116.49%	111.56%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	30/08/07	31/05/07	-
Price	0.92	0.94	1.03	1.04	1.08	1.18	1.03	-
P/RPS	3.88	3.66	4.92	5.85	6.28	7.44	5.82	-23.62%
YoY %	6.01%	-25.61%	-15.90%	-6.85%	-15.59%	27.84%	-	-
Horiz. %	66.67%	62.89%	84.54%	100.52%	107.90%	127.84%	100.00%	-
P/EPS	16.61	13.45	21.96	23.42	19.32	32.24	26.34	-26.40%
YoY %	23.49%	-38.75%	-6.23%	21.22%	-40.07%	22.40%	-	-
Horiz. %	63.06%	51.06%	83.37%	88.91%	73.35%	122.40%	100.00%	-
EY	6.02	7.44	4.55	4.27	5.18	3.10	3.80	35.78%
YoY %	-19.09%	63.52%	6.56%	-17.57%	67.10%	-18.42%	-	-
Horiz. %	158.42%	195.79%	119.74%	112.37%	136.32%	81.58%	100.00%	-
DY	3.26	3.19	2.91	1.92	4.63	2.97	6.80	-38.66%
YoY %	2.19%	9.62%	51.56%	-58.53%	55.89%	-56.32%	-	-
Horiz. %	47.94%	46.91%	42.79%	28.24%	68.09%	43.68%	100.00%	-
P/NAPS	1.14	1.20	1.38	1.45	1.49	1.70	1.45	-14.77%
YoY %	-5.00%	-13.04%	-4.83%	-2.68%	-12.35%	17.24%	-	-
Horiz. %	78.62%	82.76%	95.17%	100.00%	102.76%	117.24%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	21/01/09	15/10/08	16/07/08	17/04/08	17/01/08	17/10/07	17/07/07	-
Price	0.94	0.90	0.95	1.05	1.12	1.15	1.35	-
P/RPS	3.96	3.51	4.54	5.91	6.51	7.25	7.63	-35.34%
YoY %	12.82%	-22.69%	-23.18%	-9.22%	-10.21%	-4.98%	-	-
Horiz. %	51.90%	46.00%	59.50%	77.46%	85.32%	95.02%	100.00%	-
P/EPS	16.97	12.88	20.26	23.65	20.04	31.42	34.53	-37.64%
YoY %	31.75%	-36.43%	-14.33%	18.01%	-36.22%	-9.01%	-	-
Horiz. %	49.15%	37.30%	58.67%	68.49%	58.04%	90.99%	100.00%	-
EY	5.89	7.77	4.94	4.23	4.99	3.18	2.90	60.17%
YoY %	-24.20%	57.29%	16.78%	-15.23%	56.92%	9.66%	-	-
Horiz. %	203.10%	267.93%	170.34%	145.86%	172.07%	109.66%	100.00%	-
DY	3.19	3.33	3.16	1.90	4.46	3.04	5.19	-27.64%
YoY %	-4.20%	5.38%	66.32%	-57.40%	46.71%	-41.43%	-	-
Horiz. %	61.46%	64.16%	60.89%	36.61%	85.93%	58.57%	100.00%	-
P/NAPS	1.16	1.15	1.28	1.46	1.55	1.66	1.91	-28.21%
YoY %	0.87%	-10.16%	-12.33%	-5.81%	-6.63%	-13.09%	-	-
Horiz. %	60.73%	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