[ZHULIAN] QoQ 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- 5.58%

YoY- 36.5%

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
Quarter Result
Revenue	71,085	81,788	88,495	72,156	61,279	59,352	54,756	19.02%
YoY %	-13.09%	-7.58%	22.64%	17.75%	3.25%	8.39%	-	-
Horiz. %	129.82%	149.37%	161.62%	131.78%	111.91%	108.39%	100.00%	-
PBT	22,326	25,655	30,688	20,115	18,535	23,853	16,020	24.79%
YoY %	-12.98%	-16.40%	52.56%	8.52%	-22.29%	48.90%	-	-
Horiz. %	139.36%	160.14%	191.56%	125.56%	115.70%	148.90%	100.00%	-
Tax	-5,482	-6,553	-6,585	-3,945	-3,220	-4,558	-3,391	37.78%
YoY %	16.34%	0.49%	-66.92%	-22.52%	29.35%	-34.41%	-	-
Horiz. %	161.66%	193.25%	194.19%	116.34%	94.96%	134.41%	100.00%	-
NP	16,844	19,102	24,103	16,170	15,315	19,295	12,629	21.18%
YoY %	-11.82%	-20.75%	49.06%	5.58%	-20.63%	52.78%	-	-
Horiz. %	133.38%	151.26%	190.85%	128.04%	121.27%	152.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,844	19,102	24,103	16,170	15,315	19,295	12,629	21.18%
YoY %	-11.82%	-20.75%	49.06%	5.58%	-20.63%	52.78%	-	-
Horiz. %	133.38%	151.26%	190.85%	128.04%	121.27%	152.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	25.54%	21.46%	19.61%	17.37%	19.11%	21.17%	-
YoY %	-3.88%	19.01%	9.43%	12.90%	-9.11%	-9.73%	-	-
Horiz. %	115.97%	120.64%	101.37%	92.63%	82.05%	90.27%	100.00%	-
Total Cost	54,241	62,686	64,392	55,986	45,964	40,057	42,127	18.37%
YoY %	-13.47%	-2.65%	15.01%	21.80%	14.75%	-4.91%	-	-
Horiz. %	128.76%	148.80%	152.85%	132.90%	109.11%	95.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	286,140	279,323	270,615	256,823	247,695	249,903	239,329	12.65%
YoY %	2.44%	3.22%	5.37%	3.69%	-0.88%	4.42%	-	-
Horiz. %	119.56%	116.71%	113.07%	107.31%	103.50%	104.42%	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	10,354	10,344	10,344	10,343	6,898	17,258	12,076	-9.75%
YoY %	0.10%	0.00%	0.01%	49.94%	-60.03%	42.91%	-	-
Horiz. %	85.74%	85.66%	85.66%	85.65%	57.12%	142.91%	100.00%	-
Div Payout %	61.48%	54.15%	42.92%	63.97%	45.05%	89.45%	95.63%	-
YoY %	13.54%	26.16%	-32.91%	42.00%	-49.64%	-6.46%	-	-
Horiz. %	64.29%	56.62%	44.88%	66.89%	47.11%	93.54%	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	279,323	270,615	256,823	247,695	249,903	239,329	12.65%
YoY %	2.44%	3.22%	5.37%	3.69%	-0.88%	4.42%	-	-
Horiz. %	119.56%	116.71%	113.07%	107.31%	103.50%	104.42%	100.00%	-
NOSH	345,163	344,801	344,821	344,776	344,932	345,169	345,054	0.02%
YoY %	0.10%	-0.01%	0.01%	-0.05%	-0.07%	0.03%	-	-
Horiz. %	100.03%	99.93%	99.93%	99.92%	99.96%	100.03%	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%	23.36%	27.24%	22.41%	24.99%	32.51%	23.06%	-
YoY %	1.46%	-14.24%	21.55%	-10.32%	-23.13%	40.98%	-	-
Horiz. %	102.78%	101.30%	118.13%	97.18%	108.37%	140.98%	100.00%	-
ROE	5.89%	6.84%	8.91%	6.30%	6.18%	7.72%	5.28%	-
YoY %	-13.89%	-23.23%	41.43%	1.94%	-19.95%	46.21%	-	-
Horiz. %	111.55%	129.55%	168.75%	119.32%	117.05%	146.21%	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	20.59	23.72	25.66	20.93	17.77	17.20	15.87	18.97%
YoY %	-13.20%	-7.56%	22.60%	17.78%	3.31%	8.38%	-	-
Horiz. %	129.74%	149.46%	161.69%	131.88%	111.97%	108.38%	100.00%	-
EPS	4.88	5.54	6.99	4.69	4.44	5.59	3.66	21.16%
YoY %	-11.91%	-20.74%	49.04%	5.63%	-20.57%	52.73%	-	-
Horiz. %	133.33%	151.37%	190.98%	128.14%	121.31%	152.73%	100.00%	-
DPS	3.00	3.00	3.00	3.00	2.00	5.00	3.50	-9.77%
YoY %	0.00%	0.00%	0.00%	50.00%	-60.00%	42.86%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	57.14%	142.86%	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	15.45	17.78	19.24	15.69	13.32	12.90	11.90	19.03%
YoY %	-13.10%	-7.59%	22.63%	17.79%	3.26%	8.40%	-	-
Horiz. %	129.83%	149.41%	161.68%	131.85%	111.93%	108.40%	100.00%	-
EPS	3.66	4.15	5.24	3.52	3.33	4.19	2.75	21.01%
YoY %	-11.81%	-20.80%	48.86%	5.71%	-20.53%	52.36%	-	-
Horiz. %	133.09%	150.91%	190.55%	128.00%	121.09%	152.36%	100.00%	-
DPS	2.25	2.25	2.25	2.25	1.50	3.75	2.63	-9.88%
YoY %	0.00%	0.00%	0.00%	50.00%	-60.00%	42.59%	-	-
Horiz. %	85.55%	85.55%	85.55%	85.55%	57.03%	142.59%	100.00%	-
NAPS	0.622	0.6072	0.5883	0.5583	0.5385	0.5433	0.5203	12.65%
YoY %	2.44%	3.21%	5.37%	3.68%	-0.88%	4.42%	-	-
Horiz. %	119.55%	116.70%	113.07%	107.30%	103.50%	104.42%	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	4.71	3.88	3.66	4.92	5.85	6.28	7.44	-26.29%
YoY %	21.39%	6.01%	-25.61%	-15.90%	-6.85%	-15.59%	-	-
Horiz. %	63.31%	52.15%	49.19%	66.13%	78.63%	84.41%	100.00%	-
P/EPS	19.88	16.61	13.45	21.96	23.42	19.32	32.24	-27.57%
YoY %	19.69%	23.49%	-38.75%	-6.23%	21.22%	-40.07%	-	-
Horiz. %	61.66%	51.52%	41.72%	68.11%	72.64%	59.93%	100.00%	-
EY	5.03	6.02	7.44	4.55	4.27	5.18	3.10	38.12%
YoY %	-16.45%	-19.09%	63.52%	6.56%	-17.57%	67.10%	-	-
Horiz. %	162.26%	194.19%	240.00%	146.77%	137.74%	167.10%	100.00%	-
DY	3.09	3.26	3.19	2.91	1.92	4.63	2.97	2.67%
YoY %	-5.21%	2.19%	9.62%	51.56%	-58.53%	55.89%	-	-
Horiz. %	104.04%	109.76%	107.41%	97.98%	64.65%	155.89%	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	5.34	3.96	3.51	4.54	5.91	6.51	7.25	-18.45%
YoY %	34.85%	12.82%	-22.69%	-23.18%	-9.22%	-10.21%	-	-
Horiz. %	73.66%	54.62%	48.41%	62.62%	81.52%	89.79%	100.00%	-
P/EPS	22.54	16.97	12.88	20.26	23.65	20.04	31.42	-19.87%
YoY %	32.82%	31.75%	-36.43%	-14.33%	18.01%	-36.22%	-	-
Horiz. %	71.74%	54.01%	40.99%	64.48%	75.27%	63.78%	100.00%	-
EY	4.44	5.89	7.77	4.94	4.23	4.99	3.18	24.94%
YoY %	-24.62%	-24.20%	57.29%	16.78%	-15.23%	56.92%	-	-
Horiz. %	139.62%	185.22%	244.34%	155.35%	133.02%	156.92%	100.00%	-
DY	2.73	3.19	3.33	3.16	1.90	4.46	3.04	-6.92%
YoY %	-14.42%	-4.20%	5.38%	66.32%	-57.40%	46.71%	-	-
Horiz. %	89.80%	104.93%	109.54%	103.95%	62.50%	146.71%	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