[ZHULIAN] QoQ Cumulative 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- -74.06%

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
Cumulative Result
Revenue	303,577	221,789	133,294	61,279	220,546	161,194	106,438	100.73%
YoY %	36.88%	66.39%	117.52%	-72.21%	36.82%	51.44%	-	-
Horiz. %	285.21%	208.37%	125.23%	57.57%	207.21%	151.44%	100.00%	-
PBT	94,993	69,338	38,650	18,535	74,450	50,597	34,576	95.79%
YoY %	37.00%	79.40%	108.52%	-75.10%	47.14%	46.34%	-	-
Horiz. %	274.74%	200.54%	111.78%	53.61%	215.32%	146.34%	100.00%	-
Tax	-20,303	-13,750	-7,165	-3,220	-15,421	-10,863	-7,471	94.38%
YoY %	-47.66%	-91.91%	-122.52%	79.12%	-41.96%	-45.40%	-	-
Horiz. %	271.76%	184.04%	95.90%	43.10%	206.41%	145.40%	100.00%	-
NP	74,690	55,588	31,485	15,315	59,029	39,734	27,105	96.18%
YoY %	34.36%	76.55%	105.58%	-74.06%	48.56%	46.59%	-	-
Horiz. %	275.56%	205.08%	116.16%	56.50%	217.78%	146.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,690	55,588	31,485	15,315	59,029	39,734	27,105	96.18%
YoY %	34.36%	76.55%	105.58%	-74.06%	48.56%	46.59%	-	-
Horiz. %	275.56%	205.08%	116.16%	56.50%	217.78%	146.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.37%	19.83%	18.54%	17.37%	20.71%	21.47%	21.61%	-
YoY %	7.77%	6.96%	6.74%	-16.13%	-3.54%	-0.65%	-	-
Horiz. %	98.89%	91.76%	85.79%	80.38%	95.84%	99.35%	100.00%	-
Total Cost	228,887	166,201	101,809	45,964	161,517	121,460	79,333	102.27%
YoY %	37.72%	63.25%	121.50%	-71.54%	32.98%	53.10%	-	-
Horiz. %	288.51%	209.50%	128.33%	57.94%	203.59%	153.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,475	270,797	256,880	247,695	236,377	222,074	207,971	21.71%
YoY %	3.20%	5.42%	3.71%	4.79%	6.44%	6.78%	-	-
Horiz. %	134.38%	130.21%	123.52%	119.10%	113.66%	106.78%	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	37,948	27,604	17,242	6,898	50,605	33,618	20,556	50.31%
YoY %	37.47%	60.10%	149.96%	-86.37%	50.53%	63.54%	-	-
Horiz. %	184.61%	134.29%	83.88%	33.56%	246.18%	163.54%	100.00%	-
Div Payout %	50.81%	49.66%	54.76%	45.05%	85.73%	84.61%	75.84%	-
YoY %	2.32%	-9.31%	21.55%	-47.45%	1.32%	11.56%	-	-
Horiz. %	67.00%	65.48%	72.20%	59.40%	113.04%	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
Equity
Net Worth	279,475	270,797	256,880	247,695	236,377	222,074	207,971	21.71%
YoY %	3.20%	5.42%	3.71%	4.79%	6.44%	6.78%	-	-
Horiz. %	134.38%	130.21%	123.52%	119.10%	113.66%	106.78%	100.00%	-
NOSH	344,988	345,052	344,852	344,932	326,487	320,177	293,661	11.30%
YoY %	-0.02%	0.06%	-0.02%	5.65%	1.97%	9.03%	-	-
Horiz. %	117.48%	117.50%	117.43%	117.46%	111.18%	109.03%	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	24.60%	25.06%	23.62%	24.99%	26.76%	24.65%	25.47%	-
YoY %	-1.84%	6.10%	-5.48%	-6.61%	8.56%	-3.22%	-	-
Horiz. %	96.58%	98.39%	92.74%	98.12%	105.06%	96.78%	100.00%	-
ROE	26.73%	20.53%	12.26%	6.18%	24.97%	17.89%	13.03%	-
YoY %	30.20%	67.46%	98.38%	-75.25%	39.58%	37.30%	-	-
Horiz. %	205.14%	157.56%	94.09%	47.43%	191.63%	137.30%	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	88.00	64.28	38.65	17.77	67.55	50.35	36.25	80.33%
YoY %	36.90%	66.31%	117.50%	-73.69%	34.16%	38.90%	-	-
Horiz. %	242.76%	177.32%	106.62%	49.02%	186.34%	138.90%	100.00%	-
EPS	21.65	16.11	9.13	4.44	18.08	12.41	9.23	76.26%
YoY %	34.39%	76.45%	105.63%	-75.44%	45.69%	34.45%	-	-
Horiz. %	234.56%	174.54%	98.92%	48.10%	195.88%	134.45%	100.00%	-
DPS	11.00	8.00	5.00	2.00	15.50	10.50	7.00	35.05%
YoY %	37.50%	60.00%	150.00%	-87.10%	47.62%	50.00%	-	-
Horiz. %	157.14%	114.29%	71.43%	28.57%	221.43%	150.00%	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	66.13	48.31	29.03	13.35	48.04	35.11	23.18	100.76%
YoY %	36.89%	66.41%	117.45%	-72.21%	36.83%	51.47%	-	-
Horiz. %	285.29%	208.41%	125.24%	57.59%	207.25%	151.47%	100.00%	-
EPS	16.27	12.11	6.86	3.34	12.86	8.65	5.90	96.28%
YoY %	34.35%	76.53%	105.39%	-74.03%	48.67%	46.61%	-	-
Horiz. %	275.76%	205.25%	116.27%	56.61%	217.97%	146.61%	100.00%	-
DPS	8.27	6.01	3.76	1.50	11.02	7.32	4.48	50.31%
YoY %	37.60%	59.84%	150.67%	-86.39%	50.55%	63.39%	-	-
Horiz. %	184.60%	134.15%	83.93%	33.48%	245.98%	163.39%	100.00%	-
NAPS	0.6088	0.5899	0.5595	0.5395	0.5149	0.4837	0.453	21.71%
YoY %	3.20%	5.43%	3.71%	4.78%	6.45%	6.78%	-	-
Horiz. %	134.39%	130.22%	123.51%	119.09%	113.66%	106.78%	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	1.05	1.46	2.66	5.85	1.60	2.34	2.84	-48.39%
YoY %	-28.08%	-45.11%	-54.53%	265.62%	-31.62%	-17.61%	-	-
Horiz. %	36.97%	51.41%	93.66%	205.99%	56.34%	82.39%	100.00%	-
P/EPS	4.25	5.83	11.28	23.42	5.97	9.51	11.16	-47.36%
YoY %	-27.10%	-48.32%	-51.84%	292.29%	-37.22%	-14.78%	-	-
Horiz. %	38.08%	52.24%	101.08%	209.86%	53.49%	85.22%	100.00%	-
EY	23.53	17.14	8.86	4.27	16.74	10.52	8.96	90.01%
YoY %	37.28%	93.45%	107.49%	-74.49%	59.13%	17.41%	-	-
Horiz. %	262.61%	191.29%	98.88%	47.66%	186.83%	117.41%	100.00%	-
DY	11.96	8.51	4.85	1.92	14.35	8.90	6.80	45.55%
YoY %	40.54%	75.46%	152.60%	-86.62%	61.24%	30.88%	-	-
Horiz. %	175.88%	125.15%	71.32%	28.24%	211.03%	130.88%	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	1.07	1.40	2.46	5.91	1.66	2.28	3.72	-56.32%
YoY %	-23.57%	-43.09%	-58.38%	256.02%	-27.19%	-38.71%	-	-
Horiz. %	28.76%	37.63%	66.13%	158.87%	44.62%	61.29%	100.00%	-
P/EPS	4.34	5.59	10.41	23.65	6.19	9.27	14.63	-55.42%
YoY %	-22.36%	-46.30%	-55.98%	282.07%	-33.23%	-36.64%	-	-
Horiz. %	29.67%	38.21%	71.16%	161.65%	42.31%	63.36%	100.00%	-
EY	23.03	17.90	9.61	4.23	16.14	10.79	6.84	124.14%
YoY %	28.66%	86.26%	127.19%	-73.79%	49.58%	57.75%	-	-
Horiz. %	336.70%	261.70%	140.50%	61.84%	235.96%	157.75%	100.00%	-
DY	11.70	8.89	5.26	1.90	13.84	9.13	5.19	71.67%
YoY %	31.61%	69.01%	176.84%	-86.27%	51.59%	75.92%	-	-
Horiz. %	225.43%	171.29%	101.35%	36.61%	266.67%	175.92%	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