[SHANG] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	280,089	278,686	260,926	270,672	311,352	328,072	309,984	-6.52%
YoY %	0.50%	6.81%	-3.60%	-13.07%	-5.10%	5.84%	-	-
Horiz. %	90.36%	89.90%	84.17%	87.32%	100.44%	105.84%	100.00%	-
PBT	44,673	53,740	52,286	32,152	35,046	66,184	54,174	-12.03%
YoY %	-16.87%	2.78%	62.62%	-8.26%	-47.05%	22.17%	-	-
Horiz. %	82.46%	99.20%	96.51%	59.35%	64.69%	122.17%	100.00%	-
Tax	-5,413	-9,698	-9,204	-13,688	-4,105	-17,364	-19,166	-56.85%
YoY %	44.18%	-5.37%	32.76%	-233.45%	76.36%	9.40%	-	-
Horiz. %	28.24%	50.60%	48.02%	71.42%	21.42%	90.60%	100.00%	-
NP	39,260	44,041	43,082	18,464	30,941	48,820	35,008	7.91%
YoY %	-10.86%	2.23%	133.33%	-40.33%	-36.62%	39.45%	-	-
Horiz. %	112.15%	125.80%	123.06%	52.74%	88.38%	139.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,326	42,114	41,630	18,464	30,941	48,820	35,008	4.35%
YoY %	-11.37%	1.16%	125.47%	-40.33%	-36.62%	39.45%	-	-
Horiz. %	106.62%	120.30%	118.92%	52.74%	88.38%	139.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.12%	18.05%	17.60%	42.57%	11.71%	26.24%	35.38%	-
YoY %	-32.85%	2.56%	-58.66%	263.54%	-55.37%	-25.83%	-	-
Horiz. %	34.26%	51.02%	49.75%	120.32%	33.10%	74.17%	100.00%	-
Total Cost	240,829	234,645	217,844	252,208	280,411	279,252	274,976	-8.43%
YoY %	2.64%	7.71%	-13.63%	-10.06%	0.42%	1.56%	-	-
Horiz. %	87.58%	85.33%	79.22%	91.72%	101.98%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	657,632	879,956	879,674	881,599	1,113,523	1,117,813	1,143,477	-30.77%
YoY %	-25.27%	0.03%	-0.22%	-20.83%	-0.38%	-2.24%	-	-
Horiz. %	57.51%	76.95%	76.93%	77.10%	97.38%	97.76%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	35,188	17,599	26,390	-	33,009	17,603	26,387	21.09%
YoY %	99.94%	-33.31%	0.00%	-	87.52%	-33.29%	-	-
Horiz. %	133.35%	66.70%	100.01%	-	125.10%	66.71%	100.00%	-
Div Payout %	94.27%	41.79%	63.39%	-	106.69%	36.06%	75.38%	-
YoY %	125.58%	-34.07%	0.00%	-	195.87%	-52.16%	-	-
Horiz. %	125.06%	55.44%	84.09%	-	141.54%	47.84%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	657,632	879,956	879,674	881,599	1,113,523	1,117,813	1,143,477	-30.77%
YoY %	-25.27%	0.03%	-0.22%	-20.83%	-0.38%	-2.24%	-	-
Horiz. %	57.51%	76.95%	76.93%	77.10%	97.38%	97.76%	100.00%	-
NOSH	439,858	439,978	439,837	440,799	440,128	440,084	439,798	0.00%
YoY %	-0.03%	0.03%	-0.22%	0.15%	0.01%	0.07%	-	-
Horiz. %	100.01%	100.04%	100.01%	100.23%	100.08%	100.07%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	14.02%	15.80%	16.51%	6.82%	9.94%	14.88%	11.29%	-
YoY %	-11.27%	-4.30%	142.08%	-31.39%	-33.20%	31.80%	-	-
Horiz. %	124.18%	139.95%	146.24%	60.41%	88.04%	131.80%	100.00%	-
ROE	5.68%	4.79%	4.73%	2.09%	2.78%	4.37%	3.06%	-
YoY %	18.58%	1.27%	126.32%	-24.82%	-36.38%	42.81%	-	-
Horiz. %	185.62%	156.54%	154.58%	68.30%	90.85%	142.81%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	63.68	63.34	59.32	61.40	70.74	74.55	70.48	-6.52%
YoY %	0.54%	6.78%	-3.39%	-13.20%	-5.11%	5.77%	-	-
Horiz. %	90.35%	89.87%	84.17%	87.12%	100.37%	105.77%	100.00%	-
EPS	8.48	9.57	9.46	4.20	7.03	11.09	7.96	4.29%
YoY %	-11.39%	1.16%	125.24%	-40.26%	-36.61%	39.32%	-	-
Horiz. %	106.53%	120.23%	118.84%	52.76%	88.32%	139.32%	100.00%	-
DPS	8.00	4.00	6.00	0.00	7.50	4.00	6.00	21.07%
YoY %	100.00%	-33.33%	0.00%	0.00%	87.50%	-33.33%	-	-
Horiz. %	133.33%	66.67%	100.00%	0.00%	125.00%	66.67%	100.00%	-
NAPS	1.4951	2.00	2.00	2.00	2.53	2.54	2.60	-30.77%
YoY %	-25.24%	0.00%	0.00%	-20.95%	-0.39%	-2.31%	-	-
Horiz. %	57.50%	76.92%	76.92%	76.92%	97.31%	97.69%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 440,799
RPS	63.66	63.34	59.30	61.52	70.76	74.56	70.45	-6.51%
YoY %	0.51%	6.81%	-3.61%	-13.06%	-5.10%	5.83%	-	-
Horiz. %	90.36%	89.91%	84.17%	87.32%	100.44%	105.83%	100.00%	-
EPS	8.48	9.57	9.46	4.20	7.03	11.10	7.96	4.29%
YoY %	-11.39%	1.16%	125.24%	-40.26%	-36.67%	39.45%	-	-
Horiz. %	106.53%	120.23%	118.84%	52.76%	88.32%	139.45%	100.00%	-
DPS	8.00	4.00	6.00	0.00	7.50	4.00	6.00	21.07%
YoY %	100.00%	-33.33%	0.00%	0.00%	87.50%	-33.33%	-	-
Horiz. %	133.33%	66.67%	100.00%	0.00%	125.00%	66.67%	100.00%	-
NAPS	1.4946	1.9999	1.9993	2.0036	2.5307	2.5405	2.5988	-30.77%
YoY %	-25.27%	0.03%	-0.21%	-20.83%	-0.39%	-2.24%	-	-
Horiz. %	57.51%	76.95%	76.93%	77.10%	97.38%	97.76%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.25	1.32	1.28	1.25	1.22	1.25	1.06	-
P/RPS	1.96	2.08	2.16	2.04	1.72	1.68	1.50	19.46%
YoY %	-5.77%	-3.70%	5.88%	18.60%	2.38%	12.00%	-	-
Horiz. %	130.67%	138.67%	144.00%	136.00%	114.67%	112.00%	100.00%	-
P/EPS	14.73	13.79	13.52	29.84	17.35	11.27	13.32	6.91%
YoY %	6.82%	2.00%	-54.69%	71.99%	53.95%	-15.39%	-	-
Horiz. %	110.59%	103.53%	101.50%	224.02%	130.26%	84.61%	100.00%	-
EY	6.79	7.25	7.39	3.35	5.76	8.87	7.51	-6.48%
YoY %	-6.34%	-1.89%	120.60%	-41.84%	-35.06%	18.11%	-	-
Horiz. %	90.41%	96.54%	98.40%	44.61%	76.70%	118.11%	100.00%	-
DY	6.40	3.03	4.69	0.00	6.15	3.20	5.66	8.51%
YoY %	111.22%	-35.39%	0.00%	0.00%	92.19%	-43.46%	-	-
Horiz. %	113.07%	53.53%	82.86%	0.00%	108.66%	56.54%	100.00%	-
P/NAPS	0.84	0.66	0.64	0.63	0.48	0.49	0.41	61.10%
YoY %	27.27%	3.12%	1.59%	31.25%	-2.04%	19.51%	-	-
Horiz. %	204.88%	160.98%	156.10%	153.66%	117.07%	119.51%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	16/03/06	28/10/05	23/08/05	19/05/05	18/02/05	09/11/04	23/08/04	-
Price	1.35	1.30	1.30	1.32	1.35	1.22	1.20	-
P/RPS	2.12	2.05	2.19	2.15	1.91	1.64	1.70	15.81%
YoY %	3.41%	-6.39%	1.86%	12.57%	16.46%	-3.53%	-	-
Horiz. %	124.71%	120.59%	128.82%	126.47%	112.35%	96.47%	100.00%	-
P/EPS	15.91	13.58	13.74	31.51	19.20	11.00	15.08	3.62%
YoY %	17.16%	-1.16%	-56.39%	64.11%	74.55%	-27.06%	-	-
Horiz. %	105.50%	90.05%	91.11%	208.95%	127.32%	72.94%	100.00%	-
EY	6.29	7.36	7.28	3.17	5.21	9.09	6.63	-3.43%
YoY %	-14.54%	1.10%	129.65%	-39.16%	-42.68%	37.10%	-	-
Horiz. %	94.87%	111.01%	109.80%	47.81%	78.58%	137.10%	100.00%	-
DY	5.93	3.08	4.62	0.00	5.56	3.28	5.00	12.00%
YoY %	92.53%	-33.33%	0.00%	0.00%	69.51%	-34.40%	-	-
Horiz. %	118.60%	61.60%	92.40%	0.00%	111.20%	65.60%	100.00%	-
P/NAPS	0.90	0.65	0.65	0.66	0.53	0.48	0.46	56.23%
YoY %	38.46%	0.00%	-1.52%	24.53%	10.42%	4.35%	-	-
Horiz. %	195.65%	141.30%	141.30%	143.48%	115.22%	104.35%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 11:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 11:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 11:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-16 11:00:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

604

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

PTRANS

PERAK TRANSIT BERHAD

423

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

418

MYEG

MY E.G. SERVICES BHD

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

329

SUPERMX

SUPERMAX CORPORATION BHD

328

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

59,517,000

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More