[SHANG] YoY Quarter Result on 2007-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 111,946 93,057 110,954 114,165 85,978 78,552 91,062 3.50% YoY % 20.30% -16.13% -2.81% 32.78% 9.45% -13.74% - Horiz. % 122.93% 102.19% 121.84% 125.37% 94.42% 86.26% 100.00%
PBT 28,898 18,570 28,964 36,282 16,841 14,162 22,551 4.22% YoY % 55.62% -35.89% -20.17% 115.44% 18.92% -37.20% - Horiz. % 128.15% 82.35% 128.44% 160.89% 74.68% 62.80% 100.00%
Tax -2,189 -2,680 -5,711 -5,744 -6,296 -2,672 -3,440 -7.25% YoY % 18.32% 53.07% 0.57% 8.77% -135.63% 22.33% - Horiz. % 63.63% 77.91% 166.02% 166.98% 183.02% 77.67% 100.00%
NP 26,709 15,890 23,253 30,538 10,545 11,490 19,111 5.73% YoY % 68.09% -31.66% -23.86% 189.60% -8.22% -39.88% - Horiz. % 139.76% 83.15% 121.67% 159.79% 55.18% 60.12% 100.00%
NP to SH 23,494 12,640 19,917 27,771 8,910 10,771 19,111 3.50% YoY % 85.87% -36.54% -28.28% 211.68% -17.28% -43.64% - Horiz. % 122.93% 66.14% 104.22% 145.31% 46.62% 56.36% 100.00%
Tax Rate 7.57 % 14.43 % 19.72 % 15.83 % 37.38 % 18.87 % 15.25 % -11.01% YoY % -47.54% -26.83% 24.57% -57.65% 98.09% 23.74% - Horiz. % 49.64% 94.62% 129.31% 103.80% 245.11% 123.74% 100.00%
Total Cost 85,237 77,167 87,701 83,627 75,433 67,062 71,951 2.86% YoY % 10.46% -12.01% 4.87% 10.86% 12.48% -6.79% - Horiz. % 118.47% 107.25% 121.89% 116.23% 104.84% 93.21% 100.00%
Net Worth 777,721 739,550 733,191 697,223 667,942 880,507 1,118,477 -5.87% YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.28% - Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.72% 100.00%
Dividend 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 777,721 739,550 733,191 697,223 667,942 880,507 1,118,477 -5.87% YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.28% - Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.72% 100.00%
NOSH 439,962 440,418 439,668 440,110 438,916 440,253 440,345 -0.01% YoY % -0.10% 0.17% -0.10% 0.27% -0.30% -0.02% - Horiz. % 99.91% 100.02% 99.85% 99.95% 99.68% 99.98% 100.00%
Ratio Analysis 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.86 % 17.08 % 20.96 % 26.75 % 12.26 % 14.63 % 20.99 % 2.16% YoY % 39.70% -18.51% -21.64% 118.19% -16.20% -30.30% - Horiz. % 113.67% 81.37% 99.86% 127.44% 58.41% 69.70% 100.00%
ROE 3.02 % 1.71 % 2.72 % 3.98 % 1.33 % 1.22 % 1.71 % 9.94% YoY % 76.61% -37.13% -31.66% 199.25% 9.02% -28.65% - Horiz. % 176.61% 100.00% 159.06% 232.75% 77.78% 71.35% 100.00%
Per Share 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.44 21.13 25.24 25.94 19.59 17.84 20.68 3.51% YoY % 20.40% -16.28% -2.70% 32.41% 9.81% -13.73% - Horiz. % 123.02% 102.18% 122.05% 125.44% 94.73% 86.27% 100.00%
EPS 5.34 2.87 4.53 6.31 2.03 2.45 4.34 3.51% YoY % 86.06% -36.64% -28.21% 210.84% -17.14% -43.55% - Horiz. % 123.04% 66.13% 104.38% 145.39% 46.77% 56.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7677 1.6792 1.6676 1.5842 1.5218 2.0000 2.5400 -5.86% YoY % 5.27% 0.70% 5.26% 4.10% -23.91% -21.26% - Horiz. % 69.59% 66.11% 65.65% 62.37% 59.91% 78.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.44 21.15 25.22 25.95 19.54 17.85 20.70 3.49% YoY % 20.28% -16.14% -2.81% 32.80% 9.47% -13.77% - Horiz. % 122.90% 102.17% 121.84% 125.36% 94.40% 86.23% 100.00%
EPS 5.34 2.87 4.53 6.31 2.03 2.45 4.34 3.51% YoY % 86.06% -36.64% -28.21% 210.84% -17.14% -43.55% - Horiz. % 123.04% 66.13% 104.38% 145.39% 46.77% 56.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7675 1.6808 1.6663 1.5846 1.5181 2.0012 2.5420 -5.87% YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.27% - Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.9600 1.8100 1.4600 2.5000 1.8300 1.3200 1.2500 -
P/RPS 11.63 8.57 5.79 9.64 9.34 7.40 6.04 11.53% YoY % 35.71% 48.01% -39.94% 3.21% 26.22% 22.52% - Horiz. % 192.55% 141.89% 95.86% 159.60% 154.64% 122.52% 100.00%
P/EPS 55.43 63.07 32.23 39.62 90.15 53.95 28.80 11.52% YoY % -12.11% 95.69% -18.65% -56.05% 67.10% 87.33% - Horiz. % 192.47% 218.99% 111.91% 137.57% 313.02% 187.33% 100.00%
EY 1.80 1.59 3.10 2.52 1.11 1.85 3.47 -10.36% YoY % 13.21% -48.71% 23.02% 127.03% -40.00% -46.69% - Horiz. % 51.87% 45.82% 89.34% 72.62% 31.99% 53.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.67 1.08 0.88 1.58 1.20 0.66 0.49 22.66% YoY % 54.63% 22.73% -44.30% 31.67% 81.82% 34.69% - Horiz. % 340.82% 220.41% 179.59% 322.45% 244.90% 134.69% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 05/11/09 06/11/08 06/11/07 01/11/06 28/10/05 09/11/04 -
Price 2.8100 1.8600 1.5000 2.3300 2.1500 1.3000 1.2200 -
P/RPS 11.04 8.80 5.94 8.98 10.98 7.29 5.90 11.00% YoY % 25.45% 48.15% -33.85% -18.21% 50.62% 23.56% - Horiz. % 187.12% 149.15% 100.68% 152.20% 186.10% 123.56% 100.00%
P/EPS 52.62 64.81 33.11 36.93 105.91 53.14 28.11 11.01% YoY % -18.81% 95.74% -10.34% -65.13% 99.30% 89.04% - Horiz. % 187.19% 230.56% 117.79% 131.38% 376.77% 189.04% 100.00%
EY 1.90 1.54 3.02 2.71 0.94 1.88 3.56 -9.93% YoY % 23.38% -49.01% 11.44% 188.30% -50.00% -47.19% - Horiz. % 53.37% 43.26% 84.83% 76.12% 26.40% 52.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.59 1.11 0.90 1.47 1.41 0.65 0.48 22.08% YoY % 43.24% 23.33% -38.78% 4.26% 116.92% 35.42% - Horiz. % 331.25% 231.25% 187.50% 306.25% 293.75% 135.42% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q3 2007 KLSE Ann.xls 
