[SHANG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	112,827	410,725	301,872	187,707	97,468	330,520	236,016	-38.83%
YoY %	-72.53%	36.06%	60.82%	92.58%	-70.51%	40.04%	-	-
Horiz. %	47.80%	174.02%	127.90%	79.53%	41.30%	140.04%	100.00%	-
PBT	35,463	98,406	73,462	37,180	23,208	45,208	37,002	-2.78%
YoY %	-63.96%	33.95%	97.58%	60.20%	-48.66%	22.18%	-	-
Horiz. %	95.84%	265.95%	198.54%	100.48%	62.72%	122.18%	100.00%	-
Tax	-7,213	-15,213	-16,559	-10,815	-5,966	-4,026	-13,050	-32.62%
YoY %	52.59%	8.13%	-53.11%	-81.28%	-48.19%	69.15%	-	-
Horiz. %	55.27%	116.57%	126.89%	82.87%	45.72%	30.85%	100.00%	-
NP	28,250	83,193	56,903	26,365	17,242	41,182	23,952	11.61%
YoY %	-66.04%	46.20%	115.83%	52.91%	-58.13%	71.94%	-	-
Horiz. %	117.94%	347.33%	237.57%	110.07%	71.99%	171.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,561	77,242	51,683	23,912	15,710	35,679	19,988	17.79%
YoY %	-66.91%	49.45%	116.14%	52.21%	-55.97%	78.50%	-	-
Horiz. %	127.88%	386.44%	258.57%	119.63%	78.60%	178.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.34%	15.46%	22.54%	29.09%	25.71%	8.91%	35.27%	-
YoY %	31.57%	-31.41%	-22.52%	13.15%	188.55%	-74.74%	-	-
Horiz. %	57.67%	43.83%	63.91%	82.48%	72.89%	25.26%	100.00%	-
Total Cost	84,577	327,532	244,969	161,342	80,226	289,338	212,064	-45.78%
YoY %	-74.18%	33.70%	51.83%	101.11%	-72.27%	36.44%	-	-
Horiz. %	39.88%	154.45%	115.52%	76.08%	37.83%	136.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,088	722,406	696,818	679,488	686,883	670,993	669,994	7.61%
YoY %	3.56%	3.67%	2.55%	-1.08%	2.37%	0.15%	-	-
Horiz. %	111.66%	107.82%	104.00%	101.42%	102.52%	100.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	43,987	13,195	13,211	-	35,195	13,207	-
YoY %	-	233.36%	-0.12%	0.00%	-	166.49%	-	-
Horiz. %	-	333.06%	99.91%	100.03%	-	266.49%	100.00%	-
Div Payout %	-	56.95%	25.53%	55.25%	-	98.64%	66.08%	-
YoY %	-	123.07%	-53.79%	0.00%	-	49.27%	-	-
Horiz. %	-	86.18%	38.63%	83.61%	-	149.27%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	748,088	722,406	696,818	679,488	686,883	670,993	669,994	7.61%
YoY %	3.56%	3.67%	2.55%	-1.08%	2.37%	0.15%	-	-
Horiz. %	111.66%	107.82%	104.00%	101.42%	102.52%	100.15%	100.00%	-
NOSH	439,948	439,874	439,855	440,368	440,056	439,938	440,264	-0.04%
YoY %	0.02%	0.00%	-0.12%	0.07%	0.03%	-0.07%	-	-
Horiz. %	99.93%	99.91%	99.91%	100.02%	99.95%	99.93%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	25.04%	20.26%	18.85%	14.05%	17.69%	12.46%	10.15%	-
YoY %	23.59%	7.48%	34.16%	-20.58%	41.97%	22.76%	-	-
Horiz. %	246.70%	199.61%	185.71%	138.42%	174.29%	122.76%	100.00%	-
ROE	3.42%	10.69%	7.42%	3.52%	2.29%	5.32%	2.98%	-
YoY %	-68.01%	44.07%	110.80%	53.71%	-56.95%	78.52%	-	-
Horiz. %	114.77%	358.72%	248.99%	118.12%	76.85%	178.52%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	25.65	93.37	68.63	42.63	22.15	75.13	53.61	-38.79%
YoY %	-72.53%	36.05%	60.99%	92.46%	-70.52%	40.14%	-	-
Horiz. %	47.85%	174.17%	128.02%	79.52%	41.32%	140.14%	100.00%	-
EPS	5.81	17.56	11.75	5.43	3.57	8.11	4.54	17.85%
YoY %	-66.91%	49.45%	116.39%	52.10%	-55.98%	78.63%	-	-
Horiz. %	127.97%	386.78%	258.81%	119.60%	78.63%	178.63%	100.00%	-
DPS	0.00	10.00	3.00	3.00	0.00	8.00	3.00	-
YoY %	0.00%	233.33%	0.00%	0.00%	0.00%	166.67%	-	-
Horiz. %	0.00%	333.33%	100.00%	100.00%	0.00%	266.67%	100.00%	-
NAPS	1.7004	1.6423	1.5842	1.543	1.5609	1.5252	1.5218	7.67%
YoY %	3.54%	3.67%	2.67%	-1.15%	2.34%	0.22%	-	-
Horiz. %	111.74%	107.92%	104.10%	101.39%	102.57%	100.22%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 440,967
RPS	25.64	93.35	68.61	42.66	22.15	75.12	53.64	-38.83%
YoY %	-72.53%	36.06%	60.83%	92.60%	-70.51%	40.04%	-	-
Horiz. %	47.80%	174.03%	127.91%	79.53%	41.29%	140.04%	100.00%	-
EPS	5.81	17.56	11.75	5.43	3.57	8.11	4.54	17.85%
YoY %	-66.91%	49.45%	116.39%	52.10%	-55.98%	78.63%	-	-
Horiz. %	127.97%	386.78%	258.81%	119.60%	78.63%	178.63%	100.00%	-
DPS	0.00	10.00	3.00	3.00	0.00	8.00	3.00	-
YoY %	0.00%	233.33%	0.00%	0.00%	0.00%	166.67%	-	-
Horiz. %	0.00%	333.33%	100.00%	100.00%	0.00%	266.67%	100.00%	-
NAPS	1.7002	1.6418	1.5837	1.5443	1.5611	1.525	1.5227	7.62%
YoY %	3.56%	3.67%	2.55%	-1.08%	2.37%	0.15%	-	-
Horiz. %	111.66%	107.82%	104.01%	101.42%	102.52%	100.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	2.50	2.53	2.50	2.82	2.79	2.15	1.83	-
P/RPS	9.75	2.71	3.64	6.62	12.60	2.86	3.41	101.32%
YoY %	259.78%	-25.55%	-45.02%	-47.46%	340.56%	-16.13%	-	-
Horiz. %	285.92%	79.47%	106.74%	194.13%	369.50%	83.87%	100.00%	-
P/EPS	43.03	14.41	21.28	51.93	78.15	26.51	40.31	4.44%
YoY %	198.61%	-32.28%	-59.02%	-33.55%	194.79%	-34.23%	-	-
Horiz. %	106.75%	35.75%	52.79%	128.83%	193.87%	65.77%	100.00%	-
EY	2.32	6.94	4.70	1.93	1.28	3.77	2.48	-4.34%
YoY %	-66.57%	47.66%	143.52%	50.78%	-66.05%	52.02%	-	-
Horiz. %	93.55%	279.84%	189.52%	77.82%	51.61%	152.02%	100.00%	-
DY	0.00	3.95	1.20	1.06	0.00	3.72	1.64	-
YoY %	0.00%	229.17%	13.21%	0.00%	0.00%	126.83%	-	-
Horiz. %	0.00%	240.85%	73.17%	64.63%	0.00%	226.83%	100.00%	-
P/NAPS	1.47	1.54	1.58	1.83	1.79	1.41	1.20	14.47%
YoY %	-4.55%	-2.53%	-13.66%	2.23%	26.95%	17.50%	-	-
Horiz. %	122.50%	128.33%	131.67%	152.50%	149.17%	117.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	15/05/08	26/02/08	06/11/07	28/08/07	21/05/07	28/02/07	01/11/06	-
Price	2.32	2.40	2.33	2.40	2.63	2.55	2.15	-
P/RPS	9.05	2.57	3.40	5.63	11.87	3.39	4.01	71.97%
YoY %	252.14%	-24.41%	-39.61%	-52.57%	250.15%	-15.46%	-	-
Horiz. %	225.69%	64.09%	84.79%	140.40%	296.01%	84.54%	100.00%	-
P/EPS	39.93	13.67	19.83	44.20	73.67	31.44	47.36	-10.74%
YoY %	192.10%	-31.06%	-55.14%	-40.00%	134.32%	-33.61%	-	-
Horiz. %	84.31%	28.86%	41.87%	93.33%	155.55%	66.39%	100.00%	-
EY	2.50	7.32	5.04	2.26	1.36	3.18	2.11	11.95%
YoY %	-65.85%	45.24%	123.01%	66.18%	-57.23%	50.71%	-	-
Horiz. %	118.48%	346.92%	238.86%	107.11%	64.45%	150.71%	100.00%	-
DY	0.00	4.17	1.29	1.25	0.00	3.14	1.40	-
YoY %	0.00%	223.26%	3.20%	0.00%	0.00%	124.29%	-	-
Horiz. %	0.00%	297.86%	92.14%	89.29%	0.00%	224.29%	100.00%	-
P/NAPS	1.36	1.46	1.47	1.56	1.68	1.67	1.41	-2.37%
YoY %	-6.85%	-0.68%	-5.77%	-7.14%	0.60%	18.44%	-	-
Horiz. %	96.45%	103.55%	104.26%	110.64%	119.15%	118.44%	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 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 14:55:00

TURTLE SYSTEM 20

5 Mins

BUY

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

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

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.23

+0.025

277,721,800

REVENUE

0.235

-0.01

269,344,400

TOPGLOV

1.16

-0.10

235,582,700

HSI-HUZ

0.205

-0.04

227,573,800

MQTECH

0.02

0.00

154,727,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.34

-0.04

90,597,000

MYEG

1.04

+0.01

85,991,900

SUPERMX

0.99

-0.09

82,583,100

HSI-CV8

0.145

+0.01

78,540,100

More active Stocks

MPI

33.78

+1.26

135,500

F&N

33.26

+0.78

172,800

UTDPLT

26.24

+0.62

257,900

HEIM

24.74

+0.54

237,500

NESTLE

129.50

+0.50

25,000

CARLSBG

20.02

+0.40

290,900

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

426,300

ALLIANZ

22.00

+0.32

30,700

PENTA

4.72

+0.27

3,479,500

More gainer Stocks

AJI

16.20

-0.36

159,100

HARTA

3.51

-0.31

29,891,800

AIRPORT

10.10

-0.30

20,936,200

KOSSAN

2.48

-0.26

17,425,900

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

702,000

ICAP

3.30

-0.14

303,200

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,800

HARTA-C1W

0.41

-0.105

1,185,700

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