[ZHULIAN] QoQ Cumulative 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- 76.55%

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
Cumulative Result
Revenue	144,639	71,085	303,577	221,789	133,294	61,279	220,546	-24.49%
YoY %	103.47%	-76.58%	36.88%	66.39%	117.52%	-72.21%	-	-
Horiz. %	65.58%	32.23%	137.65%	100.56%	60.44%	27.79%	100.00%	-
PBT	42,067	22,326	94,993	69,338	38,650	18,535	74,450	-31.62%
YoY %	88.42%	-76.50%	37.00%	79.40%	108.52%	-75.10%	-	-
Horiz. %	56.50%	29.99%	127.59%	93.13%	51.91%	24.90%	100.00%	-
Tax	-8,533	-5,482	-20,303	-13,750	-7,165	-3,220	-15,421	-32.57%
YoY %	-55.65%	73.00%	-47.66%	-91.91%	-122.52%	79.12%	-	-
Horiz. %	55.33%	35.55%	131.66%	89.16%	46.46%	20.88%	100.00%	-
NP	33,534	16,844	74,690	55,588	31,485	15,315	59,029	-31.38%
YoY %	99.09%	-77.45%	34.36%	76.55%	105.58%	-74.06%	-	-
Horiz. %	56.81%	28.54%	126.53%	94.17%	53.34%	25.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,534	16,844	74,690	55,588	31,485	15,315	59,029	-31.38%
YoY %	99.09%	-77.45%	34.36%	76.55%	105.58%	-74.06%	-	-
Horiz. %	56.81%	28.54%	126.53%	94.17%	53.34%	25.94%	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	111,105	54,241	228,887	166,201	101,809	45,964	161,517	-22.05%
YoY %	104.84%	-76.30%	37.72%	63.25%	121.50%	-71.54%	-	-
Horiz. %	68.79%	33.58%	141.71%	102.90%	63.03%	28.46%	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	20,699	10,354	37,948	27,604	17,242	6,898	50,605	-44.86%
YoY %	99.91%	-72.72%	37.47%	60.10%	149.96%	-86.37%	-	-
Horiz. %	40.90%	20.46%	74.99%	54.55%	34.07%	13.63%	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	11.47%	5.89%	26.73%	20.53%	12.26%	6.18%	24.97%	-
YoY %	94.74%	-77.96%	30.20%	67.46%	98.38%	-75.25%	-	-
Horiz. %	45.94%	23.59%	107.05%	82.22%	49.10%	24.75%	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	41.92	20.59	88.00	64.28	38.65	17.77	67.55	-27.22%
YoY %	103.59%	-76.60%	36.90%	66.31%	117.50%	-73.69%	-	-
Horiz. %	62.06%	30.48%	130.27%	95.16%	57.22%	26.31%	100.00%	-
EPS	9.72	4.88	21.65	16.11	9.13	4.44	18.08	-33.85%
YoY %	99.18%	-77.46%	34.39%	76.45%	105.63%	-75.44%	-	-
Horiz. %	53.76%	26.99%	119.75%	89.10%	50.50%	24.56%	100.00%	-
DPS	6.00	3.00	11.00	8.00	5.00	2.00	15.50	-46.85%
YoY %	100.00%	-72.73%	37.50%	60.00%	150.00%	-87.10%	-	-
Horiz. %	38.71%	19.35%	70.97%	51.61%	32.26%	12.90%	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	31.51	15.48	66.13	48.31	29.03	13.35	48.04	-24.48%
YoY %	103.55%	-76.59%	36.89%	66.41%	117.45%	-72.21%	-	-
Horiz. %	65.59%	32.22%	137.66%	100.56%	60.43%	27.79%	100.00%	-
EPS	7.30	3.67	16.27	12.11	6.86	3.34	12.86	-31.41%
YoY %	98.91%	-77.44%	34.35%	76.53%	105.39%	-74.03%	-	-
Horiz. %	56.77%	28.54%	126.52%	94.17%	53.34%	25.97%	100.00%	-
DPS	4.51	2.26	8.27	6.01	3.76	1.50	11.02	-44.84%
YoY %	99.56%	-72.67%	37.60%	59.84%	150.67%	-86.39%	-	-
Horiz. %	40.93%	20.51%	75.05%	54.54%	34.12%	13.61%	100.00%	-
NAPS	0.6367	0.6233	0.6088	0.5899	0.5595	0.5395	0.5149	15.19%
YoY %	2.15%	2.38%	3.20%	5.43%	3.71%	4.78%	-	-
Horiz. %	123.66%	121.05%	118.24%	114.57%	108.66%	104.78%	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	2.93	4.71	1.05	1.46	2.66	5.85	1.60	49.62%
YoY %	-37.79%	348.57%	-28.08%	-45.11%	-54.53%	265.62%	-	-
Horiz. %	183.12%	294.37%	65.62%	91.25%	166.25%	365.62%	100.00%	-
P/EPS	12.65	19.88	4.25	5.83	11.28	23.42	5.97	64.89%
YoY %	-36.37%	367.76%	-27.10%	-48.32%	-51.84%	292.29%	-	-
Horiz. %	211.89%	333.00%	71.19%	97.65%	188.94%	392.29%	100.00%	-
EY	7.90	5.03	23.53	17.14	8.86	4.27	16.74	-39.35%
YoY %	57.06%	-78.62%	37.28%	93.45%	107.49%	-74.49%	-	-
Horiz. %	47.19%	30.05%	140.56%	102.39%	52.93%	25.51%	100.00%	-
DY	4.88	3.09	11.96	8.51	4.85	1.92	14.35	-51.24%
YoY %	57.93%	-74.16%	40.54%	75.46%	152.60%	-86.62%	-	-
Horiz. %	34.01%	21.53%	83.34%	59.30%	33.80%	13.38%	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	3.46	5.34	1.07	1.40	2.46	5.91	1.66	63.09%
YoY %	-35.21%	399.07%	-23.57%	-43.09%	-58.38%	256.02%	-	-
Horiz. %	208.43%	321.69%	64.46%	84.34%	148.19%	356.02%	100.00%	-
P/EPS	14.92	22.54	4.34	5.59	10.41	23.65	6.19	79.67%
YoY %	-33.81%	419.35%	-22.36%	-46.30%	-55.98%	282.07%	-	-
Horiz. %	241.03%	364.14%	70.11%	90.31%	168.17%	382.07%	100.00%	-
EY	6.70	4.44	23.03	17.90	9.61	4.23	16.14	-44.32%
YoY %	50.90%	-80.72%	28.66%	86.26%	127.19%	-73.79%	-	-
Horiz. %	41.51%	27.51%	142.69%	110.90%	59.54%	26.21%	100.00%	-
DY	4.14	2.73	11.70	8.89	5.26	1.90	13.84	-55.23%
YoY %	51.65%	-76.67%	31.61%	69.01%	176.84%	-86.27%	-	-
Horiz. %	29.91%	19.73%	84.54%	64.23%	38.01%	13.73%	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