[SHANG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 22.52%
YoY- -15.47%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 338,082 361,832 415,447 421,754 410,724 451,308 410,725 -12.17%
PBT 39,804 56,048 71,474 90,073 77,182 141,852 98,406 -45.33%
Tax -6,720 -8,348 -13,690 -21,744 -21,194 -28,852 -15,213 -42.02%
NP 33,084 47,700 57,784 68,329 55,988 113,000 83,193 -45.95%
-
NP to SH 26,612 40,516 49,267 58,252 47,544 102,244 77,242 -50.88%
-
Tax Rate 16.88% 14.89% 19.15% 24.14% 27.46% 20.34% 15.46% -
Total Cost 304,998 314,132 357,663 353,425 354,736 338,308 327,532 -4.64%
-
Net Worth 737,117 750,118 739,136 733,693 723,945 748,088 722,406 1.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 26,435 - 21,994 17,598 26,413 - 43,987 -28.80%
Div Payout % 99.34% - 44.64% 30.21% 55.56% - 56.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 737,117 750,118 739,136 733,693 723,945 748,088 722,406 1.35%
NOSH 440,596 440,391 439,883 439,969 440,222 439,948 439,874 0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.79% 13.18% 13.91% 16.20% 13.63% 25.04% 20.26% -
ROE 3.61% 5.40% 6.67% 7.94% 6.57% 13.67% 10.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.73 82.16 94.44 95.86 93.30 102.58 93.37 -12.27%
EPS 6.04 9.20 11.20 13.24 10.80 23.24 17.56 -50.94%
DPS 6.00 0.00 5.00 4.00 6.00 0.00 10.00 -28.88%
NAPS 1.673 1.7033 1.6803 1.6676 1.6445 1.7004 1.6423 1.24%
Adjusted Per Share Value based on latest NOSH - 439,668
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.84 82.23 94.42 95.85 93.35 102.57 93.35 -12.17%
EPS 6.05 9.21 11.20 13.24 10.81 23.24 17.56 -50.88%
DPS 6.01 0.00 5.00 4.00 6.00 0.00 10.00 -28.80%
NAPS 1.6753 1.7048 1.6799 1.6675 1.6453 1.7002 1.6418 1.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.70 1.55 1.65 1.46 2.00 2.50 2.53 -
P/RPS 2.22 1.89 1.75 1.52 2.14 2.44 2.71 -12.46%
P/EPS 28.15 16.85 14.73 11.03 18.52 10.76 14.41 56.33%
EY 3.55 5.94 6.79 9.07 5.40 9.30 6.94 -36.06%
DY 3.53 0.00 3.03 2.74 3.00 0.00 3.95 -7.22%
P/NAPS 1.02 0.91 0.98 0.88 1.22 1.47 1.54 -24.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 -
Price 1.82 1.90 1.72 1.50 1.74 2.32 2.40 -
P/RPS 2.37 2.31 1.82 1.56 1.86 2.26 2.57 -5.26%
P/EPS 30.13 20.65 15.36 11.33 16.11 9.98 13.67 69.44%
EY 3.32 4.84 6.51 8.83 6.21 10.02 7.32 -40.99%
DY 3.30 0.00 2.91 2.67 3.45 0.00 4.17 -14.45%
P/NAPS 1.09 1.12 1.02 0.90 1.06 1.36 1.46 -17.71%

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

Post a Comment