[ZHULIAN] QoQ TTM 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- 18.12%

YoY- 37.58%

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
TTM Result
Revenue	314,922	313,524	303,718	281,282	247,543	228,977	220,546	26.77%
YoY %	0.45%	3.23%	7.98%	13.63%	8.11%	3.82%	-	-
Horiz. %	142.79%	142.16%	137.71%	127.54%	112.24%	103.82%	100.00%	-
PBT	98,410	98,784	94,993	93,089	78,421	72,852	74,347	20.53%
YoY %	-0.38%	3.99%	2.05%	18.70%	7.64%	-2.01%	-	-
Horiz. %	132.37%	132.87%	127.77%	125.21%	105.48%	97.99%	100.00%	-
Tax	-21,671	-22,565	-20,303	-18,308	-15,114	-13,869	-15,420	25.44%
YoY %	3.96%	-11.14%	-10.90%	-21.13%	-8.98%	10.06%	-	-
Horiz. %	140.54%	146.34%	131.67%	118.73%	98.02%	89.94%	100.00%	-
NP	76,739	76,219	74,690	74,781	63,307	58,983	58,927	19.23%
YoY %	0.68%	2.05%	-0.12%	18.12%	7.33%	0.10%	-	-
Horiz. %	130.23%	129.34%	126.75%	126.90%	107.43%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,739	76,219	74,690	74,781	63,307	58,983	58,927	19.23%
YoY %	0.68%	2.05%	-0.12%	18.12%	7.33%	0.10%	-	-
Horiz. %	130.23%	129.34%	126.75%	126.90%	107.43%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	22.84%	21.37%	19.67%	19.27%	19.04%	20.74%	-
YoY %	-3.59%	6.88%	8.64%	2.08%	1.21%	-8.20%	-	-
Horiz. %	106.17%	110.13%	103.04%	94.84%	92.91%	91.80%	100.00%	-
Total Cost	238,183	237,305	229,028	206,501	184,236	169,994	161,619	29.47%
YoY %	0.37%	3.61%	10.91%	12.09%	8.38%	5.18%	-	-
Horiz. %	147.37%	146.83%	141.71%	127.77%	113.99%	105.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,178	286,140	279,323	270,615	256,823	247,695	249,903	10.97%
YoY %	2.11%	2.44%	3.22%	5.37%	3.69%	-0.88%	-	-
Horiz. %	116.92%	114.50%	111.77%	108.29%	102.77%	99.12%	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	41,388	41,386	37,930	44,845	46,577	57,441	50,543	-12.46%
YoY %	0.00%	9.11%	-15.42%	-3.72%	-18.91%	13.65%	-	-
Horiz. %	81.89%	81.88%	75.05%	88.73%	92.15%	113.65%	100.00%	-
Div Payout %	53.93%	54.30%	50.78%	59.97%	73.57%	97.39%	85.77%	-
YoY %	-0.68%	6.93%	-15.32%	-18.49%	-24.46%	13.55%	-	-
Horiz. %	62.88%	63.31%	59.20%	69.92%	85.78%	113.55%	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	292,178	286,140	279,323	270,615	256,823	247,695	249,903	10.97%
YoY %	2.11%	2.44%	3.22%	5.37%	3.69%	-0.88%	-	-
Horiz. %	116.92%	114.50%	111.77%	108.29%	102.77%	99.12%	100.00%	-
NOSH	344,834	345,163	344,801	344,821	344,776	344,932	345,169	-0.06%
YoY %	-0.10%	0.10%	-0.01%	0.01%	-0.05%	-0.07%	-	-
Horiz. %	99.90%	100.00%	99.89%	99.90%	99.89%	99.93%	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	24.37%	24.31%	24.59%	26.59%	25.57%	25.76%	26.72%	-
YoY %	0.25%	-1.14%	-7.52%	3.99%	-0.74%	-3.59%	-	-
Horiz. %	91.21%	90.98%	92.03%	99.51%	95.70%	96.41%	100.00%	-
ROE	26.26%	26.64%	26.74%	27.63%	24.65%	23.81%	23.58%	-
YoY %	-1.43%	-0.37%	-3.22%	12.09%	3.53%	0.98%	-	-
Horiz. %	111.37%	112.98%	113.40%	117.18%	104.54%	100.98%	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	91.33	90.83	88.08	81.57	71.80	66.38	63.89	26.87%
YoY %	0.55%	3.12%	7.98%	13.61%	8.17%	3.90%	-	-
Horiz. %	142.95%	142.17%	137.86%	127.67%	112.38%	103.90%	100.00%	-
EPS	22.25	22.08	21.66	21.69	18.36	17.10	17.07	19.30%
YoY %	0.77%	1.94%	-0.14%	18.14%	7.37%	0.18%	-	-
Horiz. %	130.35%	129.35%	126.89%	127.07%	107.56%	100.18%	100.00%	-
DPS	12.00	12.00	11.00	13.00	13.50	16.65	14.64	-12.40%
YoY %	0.00%	9.09%	-15.38%	-3.70%	-18.92%	13.73%	-	-
Horiz. %	81.97%	81.97%	75.14%	88.80%	92.21%	113.73%	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	68.60	68.29	66.16	61.27	53.92	49.88	48.04	26.78%
YoY %	0.45%	3.22%	7.98%	13.63%	8.10%	3.83%	-	-
Horiz. %	142.80%	142.15%	137.72%	127.54%	112.24%	103.83%	100.00%	-
EPS	16.72	16.60	16.27	16.29	13.79	12.85	12.84	19.22%
YoY %	0.72%	2.03%	-0.12%	18.13%	7.32%	0.08%	-	-
Horiz. %	130.22%	129.28%	126.71%	126.87%	107.40%	100.08%	100.00%	-
DPS	9.02	9.01	8.26	9.77	10.15	12.51	11.01	-12.43%
YoY %	0.11%	9.08%	-15.46%	-3.74%	-18.86%	13.62%	-	-
Horiz. %	81.93%	81.83%	75.02%	88.74%	92.19%	113.62%	100.00%	-
NAPS	0.6364	0.6233	0.6084	0.5895	0.5594	0.5395	0.5443	10.97%
YoY %	2.10%	2.45%	3.21%	5.38%	3.69%	-0.88%	-	-
Horiz. %	116.92%	114.51%	111.78%	108.30%	102.77%	99.12%	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	1.35	1.07	1.04	1.15	1.43	1.57	1.69	-13.89%
YoY %	26.17%	2.88%	-9.57%	-19.58%	-8.92%	-7.10%	-	-
Horiz. %	79.88%	63.31%	61.54%	68.05%	84.62%	92.90%	100.00%	-
P/EPS	5.53	4.39	4.25	4.33	5.61	6.08	6.33	-8.60%
YoY %	25.97%	3.29%	-1.85%	-22.82%	-7.73%	-3.95%	-	-
Horiz. %	87.36%	69.35%	67.14%	68.40%	88.63%	96.05%	100.00%	-
EY	18.09	22.76	23.55	23.07	17.83	16.44	15.81	9.38%
YoY %	-20.52%	-3.35%	2.08%	29.39%	8.45%	3.98%	-	-
Horiz. %	114.42%	143.96%	148.96%	145.92%	112.78%	103.98%	100.00%	-
DY	9.76	12.37	11.96	13.83	13.11	16.01	13.56	-19.66%
YoY %	-21.10%	3.43%	-13.52%	5.49%	-18.11%	18.07%	-	-
Horiz. %	71.98%	91.22%	88.20%	101.99%	96.68%	118.07%	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	1.59	1.21	1.07	1.10	1.32	1.58	1.75	-6.18%
YoY %	31.40%	13.08%	-2.73%	-16.67%	-16.46%	-9.71%	-	-
Horiz. %	90.86%	69.14%	61.14%	62.86%	75.43%	90.29%	100.00%	-
P/EPS	6.52	4.98	4.34	4.15	5.17	6.14	6.56	-0.40%
YoY %	30.92%	14.75%	4.58%	-19.73%	-15.80%	-6.40%	-	-
Horiz. %	99.39%	75.91%	66.16%	63.26%	78.81%	93.60%	100.00%	-
EY	15.35	20.07	23.04	24.10	19.33	16.29	15.24	0.48%
YoY %	-23.52%	-12.89%	-4.40%	24.68%	18.66%	6.89%	-	-
Horiz. %	100.72%	131.69%	151.18%	158.14%	126.84%	106.89%	100.00%	-
DY	8.28	10.91	11.70	14.44	14.21	15.86	13.07	-26.21%
YoY %	-24.11%	-6.75%	-18.98%	1.62%	-10.40%	21.35%	-	-
Horiz. %	63.35%	83.47%	89.52%	110.48%	108.72%	121.35%	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