[SHANG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	367,371	349,464	338,082	361,832	415,447	421,754	410,724	-7.14%
YoY %	5.12%	3.37%	-6.56%	-12.91%	-1.50%	2.69%	-	-
Horiz. %	89.44%	85.08%	82.31%	88.10%	101.15%	102.69%	100.00%	-
PBT	51,505	51,296	39,804	56,048	71,474	90,073	77,182	-23.57%
YoY %	0.41%	28.87%	-28.98%	-21.58%	-20.65%	16.70%	-	-
Horiz. %	66.73%	66.46%	51.57%	72.62%	92.60%	116.70%	100.00%	-
Tax	-7,278	-8,053	-6,720	-8,348	-13,690	-21,744	-21,194	-50.86%
YoY %	9.62%	-19.84%	19.50%	39.02%	37.04%	-2.60%	-	-
Horiz. %	34.34%	38.00%	31.71%	39.39%	64.59%	102.60%	100.00%	-
NP	44,227	43,242	33,084	47,700	57,784	68,329	55,988	-14.51%
YoY %	2.28%	30.70%	-30.64%	-17.45%	-15.43%	22.04%	-	-
Horiz. %	78.99%	77.23%	59.09%	85.20%	103.21%	122.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,353	34,594	26,612	40,516	49,267	58,252	47,544	-17.87%
YoY %	2.19%	29.99%	-34.32%	-17.76%	-15.42%	22.52%	-	-
Horiz. %	74.36%	72.76%	55.97%	85.22%	103.62%	122.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.13%	15.70%	16.88%	14.89%	19.15%	24.14%	27.46%	-
YoY %	-10.00%	-6.99%	13.36%	-22.25%	-20.67%	-12.09%	-	-
Horiz. %	51.46%	57.17%	61.47%	54.22%	69.74%	87.91%	100.00%	-
Total Cost	323,144	306,221	304,998	314,132	357,663	353,425	354,736	-6.01%
YoY %	5.53%	0.40%	-2.91%	-12.17%	1.20%	-0.37%	-	-
Horiz. %	91.09%	86.32%	85.98%	88.55%	100.83%	99.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,708	738,449	737,117	750,118	739,136	733,693	723,945	2.26%
YoY %	1.39%	0.18%	-1.73%	1.49%	0.74%	1.35%	-	-
Horiz. %	103.42%	102.00%	101.82%	103.62%	102.10%	101.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	35,220	17,590	26,435	-	21,994	17,598	26,413	21.08%
YoY %	100.23%	-33.46%	0.00%	-	24.98%	-33.37%	-	-
Horiz. %	133.34%	66.60%	100.08%	-	83.27%	66.63%	100.00%	-
Div Payout %	99.63%	50.85%	99.34%	-	44.64%	30.21%	55.56%	-
YoY %	95.93%	-48.81%	0.00%	-	47.77%	-45.63%	-	-
Horiz. %	179.32%	91.52%	178.80%	-	80.35%	54.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	748,708	738,449	737,117	750,118	739,136	733,693	723,945	2.26%
YoY %	1.39%	0.18%	-1.73%	1.49%	0.74%	1.35%	-	-
Horiz. %	103.42%	102.00%	101.82%	103.62%	102.10%	101.35%	100.00%	-
NOSH	440,261	439,762	440,596	440,391	439,883	439,969	440,222	0.00%
YoY %	0.11%	-0.19%	0.05%	0.12%	-0.02%	-0.06%	-	-
Horiz. %	100.01%	99.90%	100.08%	100.04%	99.92%	99.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	12.04%	12.37%	9.79%	13.18%	13.91%	16.20%	13.63%	-
YoY %	-2.67%	26.35%	-25.72%	-5.25%	-14.14%	18.86%	-	-
Horiz. %	88.33%	90.76%	71.83%	96.70%	102.05%	118.86%	100.00%	-
ROE	4.72%	4.68%	3.61%	5.40%	6.67%	7.94%	6.57%	-
YoY %	0.85%	29.64%	-33.15%	-19.04%	-15.99%	20.85%	-	-
Horiz. %	71.84%	71.23%	54.95%	82.19%	101.52%	120.85%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	83.44	79.47	76.73	82.16	94.44	95.86	93.30	-7.15%
YoY %	5.00%	3.57%	-6.61%	-13.00%	-1.48%	2.74%	-	-
Horiz. %	89.43%	85.18%	82.24%	88.06%	101.22%	102.74%	100.00%	-
EPS	8.03	7.87	6.04	9.20	11.20	13.24	10.80	-17.88%
YoY %	2.03%	30.30%	-34.35%	-17.86%	-15.41%	22.59%	-	-
Horiz. %	74.35%	72.87%	55.93%	85.19%	103.70%	122.59%	100.00%	-
DPS	8.00	4.00	6.00	0.00	5.00	4.00	6.00	21.07%
YoY %	100.00%	-33.33%	0.00%	0.00%	25.00%	-33.33%	-	-
Horiz. %	133.33%	66.67%	100.00%	0.00%	83.33%	66.67%	100.00%	-
NAPS	1.7006	1.6792	1.673	1.7033	1.6803	1.6676	1.6445	2.25%
YoY %	1.27%	0.37%	-1.78%	1.37%	0.76%	1.40%	-	-
Horiz. %	103.41%	102.11%	101.73%	103.58%	102.18%	101.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 440,391
RPS	83.49	79.42	76.84	82.23	94.42	95.85	93.35	-7.15%
YoY %	5.12%	3.36%	-6.55%	-12.91%	-1.49%	2.68%	-	-
Horiz. %	89.44%	85.08%	82.31%	88.09%	101.15%	102.68%	100.00%	-
EPS	8.03	7.86	6.05	9.21	11.20	13.24	10.81	-17.93%
YoY %	2.16%	29.92%	-34.31%	-17.77%	-15.41%	22.48%	-	-
Horiz. %	74.28%	72.71%	55.97%	85.20%	103.61%	122.48%	100.00%	-
DPS	8.00	4.00	6.01	0.00	5.00	4.00	6.00	21.07%
YoY %	100.00%	-33.44%	0.00%	0.00%	25.00%	-33.33%	-	-
Horiz. %	133.33%	66.67%	100.17%	0.00%	83.33%	66.67%	100.00%	-
NAPS	1.7016	1.6783	1.6753	1.7048	1.6799	1.6675	1.6453	2.26%
YoY %	1.39%	0.18%	-1.73%	1.48%	0.74%	1.35%	-	-
Horiz. %	103.42%	102.01%	101.82%	103.62%	102.10%	101.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.83	1.81	1.70	1.55	1.65	1.46	2.00	-
P/RPS	2.19	2.28	2.22	1.89	1.75	1.52	2.14	1.54%
YoY %	-3.95%	2.70%	17.46%	8.00%	15.13%	-28.97%	-	-
Horiz. %	102.34%	106.54%	103.74%	88.32%	81.78%	71.03%	100.00%	-
P/EPS	22.79	23.01	28.15	16.85	14.73	11.03	18.52	14.79%
YoY %	-0.96%	-18.26%	67.06%	14.39%	33.54%	-40.44%	-	-
Horiz. %	123.06%	124.24%	152.00%	90.98%	79.54%	59.56%	100.00%	-
EY	4.39	4.35	3.55	5.94	6.79	9.07	5.40	-12.86%
YoY %	0.92%	22.54%	-40.24%	-12.52%	-25.14%	67.96%	-	-
Horiz. %	81.30%	80.56%	65.74%	110.00%	125.74%	167.96%	100.00%	-
DY	4.37	2.21	3.53	0.00	3.03	2.74	3.00	28.41%
YoY %	97.74%	-37.39%	0.00%	0.00%	10.58%	-8.67%	-	-
Horiz. %	145.67%	73.67%	117.67%	0.00%	101.00%	91.33%	100.00%	-
P/NAPS	1.08	1.08	1.02	0.91	0.98	0.88	1.22	-7.78%
YoY %	0.00%	5.88%	12.09%	-7.14%	11.36%	-27.87%	-	-
Horiz. %	88.52%	88.52%	83.61%	74.59%	80.33%	72.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	05/11/09	26/08/09	21/05/09	24/02/09	06/11/08	27/08/08	-
Price	1.78	1.86	1.82	1.90	1.72	1.50	1.74	-
P/RPS	2.13	2.34	2.37	2.31	1.82	1.56	1.86	9.43%
YoY %	-8.97%	-1.27%	2.60%	26.92%	16.67%	-16.13%	-	-
Horiz. %	114.52%	125.81%	127.42%	124.19%	97.85%	83.87%	100.00%	-
P/EPS	22.17	23.64	30.13	20.65	15.36	11.33	16.11	23.65%
YoY %	-6.22%	-21.54%	45.91%	34.44%	35.57%	-29.67%	-	-
Horiz. %	137.62%	146.74%	187.03%	128.18%	95.34%	70.33%	100.00%	-
EY	4.51	4.23	3.32	4.84	6.51	8.83	6.21	-19.15%
YoY %	6.62%	27.41%	-31.40%	-25.65%	-26.27%	42.19%	-	-
Horiz. %	72.62%	68.12%	53.46%	77.94%	104.83%	142.19%	100.00%	-
DY	4.49	2.15	3.30	0.00	2.91	2.67	3.45	19.14%
YoY %	108.84%	-34.85%	0.00%	0.00%	8.99%	-22.61%	-	-
Horiz. %	130.14%	62.32%	95.65%	0.00%	84.35%	77.39%	100.00%	-
P/NAPS	1.05	1.11	1.09	1.12	1.02	0.90	1.06	-0.62%
YoY %	-5.41%	1.83%	-2.68%	9.80%	13.33%	-15.09%	-	-
Horiz. %	99.06%	104.72%	102.83%	105.66%	96.23%	84.91%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 12:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 12:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 12:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 12:05:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-14 10:35:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

65,743,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

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