[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	301,872	187,707	97,468	330,520	236,016	150,038	79,311	143.57%
YoY %	60.82%	92.58%	-70.51%	40.04%	57.30%	89.18%	-	-
Horiz. %	380.62%	236.67%	122.89%	416.74%	297.58%	189.18%	100.00%	-
PBT	73,462	37,180	23,208	45,208	37,002	20,161	15,694	179.56%
YoY %	97.58%	60.20%	-48.66%	22.18%	83.53%	28.46%	-	-
Horiz. %	468.09%	236.91%	147.88%	288.06%	235.77%	128.46%	100.00%	-
Tax	-16,559	-10,815	-5,966	-4,026	-13,050	-6,754	-4,274	146.47%
YoY %	-53.11%	-81.28%	-48.19%	69.15%	-93.22%	-58.03%	-	-
Horiz. %	387.44%	253.04%	139.59%	94.20%	305.33%	158.03%	100.00%	-
NP	56,903	26,365	17,242	41,182	23,952	13,407	11,420	191.44%
YoY %	115.83%	52.91%	-58.13%	71.94%	78.65%	17.40%	-	-
Horiz. %	498.27%	230.87%	150.98%	360.61%	209.74%	117.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,683	23,912	15,710	35,679	19,988	11,078	9,948	199.66%
YoY %	116.14%	52.21%	-55.97%	78.50%	80.43%	11.36%	-	-
Horiz. %	519.53%	240.37%	157.92%	358.66%	200.92%	111.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	29.09%	25.71%	8.91%	35.27%	33.50%	27.23%	-
YoY %	-22.52%	13.15%	188.55%	-74.74%	5.28%	23.03%	-	-
Horiz. %	82.78%	106.83%	94.42%	32.72%	129.53%	123.03%	100.00%	-
Total Cost	244,969	161,342	80,226	289,338	212,064	136,631	67,891	135.06%
YoY %	51.83%	101.11%	-72.27%	36.44%	55.21%	101.25%	-	-
Horiz. %	360.83%	237.65%	118.17%	426.18%	312.36%	201.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	696,818	679,488	686,883	670,993	669,994	669,559	685,179	1.12%
YoY %	2.55%	-1.08%	2.37%	0.15%	0.06%	-2.28%	-	-
Horiz. %	101.70%	99.17%	100.25%	97.93%	97.78%	97.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	13,195	13,211	-	35,195	13,207	13,188	-	-
YoY %	-0.12%	0.00%	-	166.49%	0.14%	0.00%	-	-
Horiz. %	100.05%	100.17%	-	266.87%	100.14%	100.00%	-	-
Div Payout %	25.53%	55.25%	-	98.64%	66.08%	119.05%	-	-
YoY %	-53.79%	0.00%	-	49.27%	-44.49%	0.00%	-	-
Horiz. %	21.44%	46.41%	-	82.86%	55.51%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	696,818	679,488	686,883	670,993	669,994	669,559	685,179	1.12%
YoY %	2.55%	-1.08%	2.37%	0.15%	0.06%	-2.28%	-	-
Horiz. %	101.70%	99.17%	100.25%	97.93%	97.78%	97.72%	100.00%	-
NOSH	439,855	440,368	440,056	439,938	440,264	439,603	440,176	-0.04%
YoY %	-0.12%	0.07%	0.03%	-0.07%	0.15%	-0.13%	-	-
Horiz. %	99.93%	100.04%	99.97%	99.95%	100.02%	99.87%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	18.85%	14.05%	17.69%	12.46%	10.15%	8.94%	14.40%	-
YoY %	34.16%	-20.58%	41.97%	22.76%	13.53%	-37.92%	-	-
Horiz. %	130.90%	97.57%	122.85%	86.53%	70.49%	62.08%	100.00%	-
ROE	7.42%	3.52%	2.29%	5.32%	2.98%	1.65%	1.45%	-
YoY %	110.80%	53.71%	-56.95%	78.52%	80.61%	13.79%	-	-
Horiz. %	511.72%	242.76%	157.93%	366.90%	205.52%	113.79%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	68.63	42.63	22.15	75.13	53.61	34.13	18.02	143.67%
YoY %	60.99%	92.46%	-70.52%	40.14%	57.08%	89.40%	-	-
Horiz. %	380.85%	236.57%	122.92%	416.93%	297.50%	189.40%	100.00%	-
EPS	11.75	5.43	3.57	8.11	4.54	2.52	2.26	199.81%
YoY %	116.39%	52.10%	-55.98%	78.63%	80.16%	11.50%	-	-
Horiz. %	519.91%	240.27%	157.96%	358.85%	200.88%	111.50%	100.00%	-
DPS	3.00	3.00	0.00	8.00	3.00	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	166.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	266.67%	100.00%	100.00%	-	-
NAPS	1.5842	1.543	1.5609	1.5252	1.5218	1.5231	1.5566	1.17%
YoY %	2.67%	-1.15%	2.34%	0.22%	-0.09%	-2.15%	-	-
Horiz. %	101.77%	99.13%	100.28%	97.98%	97.76%	97.85%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 439,523
RPS	68.61	42.66	22.15	75.12	53.64	34.10	18.03	143.54%
YoY %	60.83%	92.60%	-70.51%	40.04%	57.30%	89.13%	-	-
Horiz. %	380.53%	236.61%	122.85%	416.64%	297.50%	189.13%	100.00%	-
EPS	11.75	5.43	3.57	8.11	4.54	2.52	2.26	199.81%
YoY %	116.39%	52.10%	-55.98%	78.63%	80.16%	11.50%	-	-
Horiz. %	519.91%	240.27%	157.96%	358.85%	200.88%	111.50%	100.00%	-
DPS	3.00	3.00	0.00	8.00	3.00	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	166.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	266.67%	100.00%	100.00%	-	-
NAPS	1.5837	1.5443	1.5611	1.525	1.5227	1.5217	1.5572	1.13%
YoY %	2.55%	-1.08%	2.37%	0.15%	0.07%	-2.28%	-	-
Horiz. %	101.70%	99.17%	100.25%	97.93%	97.78%	97.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.50	2.82	2.79	2.15	1.83	1.77	1.38	-
P/RPS	3.64	6.62	12.60	2.86	3.41	5.19	7.66	-39.07%
YoY %	-45.02%	-47.46%	340.56%	-16.13%	-34.30%	-32.25%	-	-
Horiz. %	47.52%	86.42%	164.49%	37.34%	44.52%	67.75%	100.00%	-
P/EPS	21.28	51.93	78.15	26.51	40.31	70.24	61.06	-50.44%
YoY %	-59.02%	-33.55%	194.79%	-34.23%	-42.61%	15.03%	-	-
Horiz. %	34.85%	85.05%	127.99%	43.42%	66.02%	115.03%	100.00%	-
EY	4.70	1.93	1.28	3.77	2.48	1.42	1.64	101.63%
YoY %	143.52%	50.78%	-66.05%	52.02%	74.65%	-13.41%	-	-
Horiz. %	286.59%	117.68%	78.05%	229.88%	151.22%	86.59%	100.00%	-
DY	1.20	1.06	0.00	3.72	1.64	1.69	0.00	-
YoY %	13.21%	0.00%	0.00%	126.83%	-2.96%	0.00%	-	-
Horiz. %	71.01%	62.72%	0.00%	220.12%	97.04%	100.00%	-	-
P/NAPS	1.58	1.83	1.79	1.41	1.20	1.16	0.89	46.56%
YoY %	-13.66%	2.23%	26.95%	17.50%	3.45%	30.34%	-	-
Horiz. %	177.53%	205.62%	201.12%	158.43%	134.83%	130.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	06/11/07	28/08/07	21/05/07	28/02/07	01/11/06	23/08/06	12/06/06	-
Price	2.33	2.40	2.63	2.55	2.15	1.75	1.48	-
P/RPS	3.40	5.63	11.87	3.39	4.01	5.13	8.21	-44.41%
YoY %	-39.61%	-52.57%	250.15%	-15.46%	-21.83%	-37.52%	-	-
Horiz. %	41.41%	68.57%	144.58%	41.29%	48.84%	62.48%	100.00%	-
P/EPS	19.83	44.20	73.67	31.44	47.36	69.44	65.49	-54.87%
YoY %	-55.14%	-40.00%	134.32%	-33.61%	-31.80%	6.03%	-	-
Horiz. %	30.28%	67.49%	112.49%	48.01%	72.32%	106.03%	100.00%	-
EY	5.04	2.26	1.36	3.18	2.11	1.44	1.53	121.23%
YoY %	123.01%	66.18%	-57.23%	50.71%	46.53%	-5.88%	-	-
Horiz. %	329.41%	147.71%	88.89%	207.84%	137.91%	94.12%	100.00%	-
DY	1.29	1.25	0.00	3.14	1.40	1.71	0.00	-
YoY %	3.20%	0.00%	0.00%	124.29%	-18.13%	0.00%	-	-
Horiz. %	75.44%	73.10%	0.00%	183.63%	81.87%	100.00%	-	-
P/NAPS	1.47	1.56	1.68	1.67	1.41	1.15	0.95	33.74%
YoY %	-5.77%	-7.14%	0.60%	18.44%	22.61%	21.05%	-	-
Horiz. %	154.74%	164.21%	176.84%	175.79%	148.42%	121.05%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos