[SHANG] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	291,732	280,089	274,313	286,823	298,318	311,352	321,240	-6.22%
YoY %	4.16%	2.11%	-4.36%	-3.85%	-4.19%	-3.08%	-	-
Horiz. %	90.81%	87.19%	85.39%	89.29%	92.86%	96.92%	100.00%	-
PBT	52,329	44,673	25,713	34,102	27,165	35,046	60,708	-9.43%
YoY %	17.14%	73.74%	-24.60%	25.54%	-22.49%	-42.27%	-	-
Horiz. %	86.20%	73.59%	42.36%	56.17%	44.75%	57.73%	100.00%	-
Tax	-6,955	-6,103	954	186	-2,009	-4,105	-14,343	-38.30%
YoY %	-13.96%	-739.73%	412.90%	109.26%	51.06%	71.38%	-	-
Horiz. %	48.49%	42.55%	-6.65%	-1.30%	14.01%	28.62%	100.00%	-
NP	45,374	38,570	26,667	34,288	25,156	30,941	46,365	-1.43%
YoY %	17.64%	44.64%	-22.23%	36.30%	-18.70%	-33.27%	-	-
Horiz. %	97.86%	83.19%	57.52%	73.95%	54.26%	66.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,658	37,326	25,912	34,252	25,156	30,941	46,365	-5.40%
YoY %	14.28%	44.05%	-24.35%	36.16%	-18.70%	-33.27%	-	-
Horiz. %	92.00%	80.50%	55.89%	73.87%	54.26%	66.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.29%	13.66%	-3.71%	-0.55%	7.40%	11.71%	23.63%	-
YoY %	-2.71%	468.19%	-574.55%	-107.43%	-36.81%	-50.44%	-	-
Horiz. %	56.24%	57.81%	-15.70%	-2.33%	31.32%	49.56%	100.00%	-
Total Cost	246,358	241,519	247,646	252,535	273,162	280,411	274,875	-7.04%
YoY %	2.00%	-2.47%	-1.94%	-7.55%	-2.59%	2.01%	-	-
Horiz. %	89.63%	87.87%	90.09%	91.87%	99.38%	102.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	685,179	878,606	880,507	880,913	881,599	1,112,807	1,118,477	-27.89%
YoY %	-22.02%	-0.22%	-0.05%	-0.08%	-20.78%	-0.51%	-	-
Horiz. %	61.26%	78.55%	78.72%	78.76%	78.82%	99.49%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	35,178	35,178	33,006	46,217	48,444	33,028	28,607	14.79%
YoY %	0.00%	6.58%	-28.58%	-4.60%	46.68%	15.45%	-	-
Horiz. %	122.97%	122.97%	115.38%	161.56%	169.34%	115.45%	100.00%	-
Div Payout %	82.47%	94.25%	127.38%	134.93%	192.58%	106.75%	61.70%	-
YoY %	-12.50%	-26.01%	-5.60%	-29.94%	80.40%	73.01%	-	-
Horiz. %	133.66%	152.76%	206.45%	218.69%	312.12%	173.01%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	685,179	878,606	880,507	880,913	881,599	1,112,807	1,118,477	-27.89%
YoY %	-22.02%	-0.22%	-0.05%	-0.08%	-20.78%	-0.51%	-	-
Horiz. %	61.26%	78.55%	78.72%	78.76%	78.82%	99.49%	100.00%	-
NOSH	440,176	439,303	440,253	440,456	440,799	439,844	440,345	-0.02%
YoY %	0.20%	-0.22%	-0.05%	-0.08%	0.22%	-0.11%	-	-
Horiz. %	99.96%	99.76%	99.98%	100.03%	100.10%	99.89%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	15.55%	13.77%	9.72%	11.95%	8.43%	9.94%	14.43%	-
YoY %	12.93%	41.67%	-18.66%	41.76%	-15.19%	-31.12%	-	-
Horiz. %	107.76%	95.43%	67.36%	82.81%	58.42%	68.88%	100.00%	-
ROE	6.23%	4.25%	2.94%	3.89%	2.85%	2.78%	4.15%	-
YoY %	46.59%	44.56%	-24.42%	36.49%	2.52%	-33.01%	-	-
Horiz. %	150.12%	102.41%	70.84%	93.73%	68.67%	66.99%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	66.28	63.76	62.31	65.12	67.68	70.79	72.95	-6.19%
YoY %	3.95%	2.33%	-4.32%	-3.78%	-4.39%	-2.96%	-	-
Horiz. %	90.86%	87.40%	85.41%	89.27%	92.78%	97.04%	100.00%	-
EPS	9.69	8.50	5.89	7.78	5.71	7.03	10.53	-5.39%
YoY %	14.00%	44.31%	-24.29%	36.25%	-18.78%	-33.24%	-	-
Horiz. %	92.02%	80.72%	55.94%	73.88%	54.23%	66.76%	100.00%	-
DPS	8.00	8.00	7.50	10.50	11.00	7.50	6.50	14.86%
YoY %	0.00%	6.67%	-28.57%	-4.55%	46.67%	15.38%	-	-
Horiz. %	123.08%	123.08%	115.38%	161.54%	169.23%	115.38%	100.00%	-
NAPS	1.5566	2.00	2.00	2.00	2.00	2.53	2.54	-27.87%
YoY %	-22.17%	0.00%	0.00%	0.00%	-20.95%	-0.39%	-	-
Horiz. %	61.28%	78.74%	78.74%	78.74%	78.74%	99.61%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 440,456
RPS	66.30	63.66	62.34	65.19	67.80	70.76	73.01	-6.23%
YoY %	4.15%	2.12%	-4.37%	-3.85%	-4.18%	-3.08%	-	-
Horiz. %	90.81%	87.19%	85.39%	89.29%	92.86%	96.92%	100.00%	-
EPS	9.70	8.48	5.89	7.78	5.72	7.03	10.54	-5.39%
YoY %	14.39%	43.97%	-24.29%	36.01%	-18.63%	-33.30%	-	-
Horiz. %	92.03%	80.46%	55.88%	73.81%	54.27%	66.70%	100.00%	-
DPS	8.00	8.00	7.50	10.50	11.01	7.51	6.50	14.86%
YoY %	0.00%	6.67%	-28.57%	-4.63%	46.60%	15.54%	-	-
Horiz. %	123.08%	123.08%	115.38%	161.54%	169.38%	115.54%	100.00%	-
NAPS	1.5572	1.9968	2.0012	2.0021	2.0036	2.5291	2.542	-27.89%
YoY %	-22.02%	-0.22%	-0.04%	-0.07%	-20.78%	-0.51%	-	-
Horiz. %	61.26%	78.55%	78.73%	78.76%	78.82%	99.49%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	1.38	1.25	1.32	1.28	1.25	1.22	1.25	-
P/RPS	2.08	1.96	2.12	1.97	1.85	1.72	1.71	13.96%
YoY %	6.12%	-7.55%	7.61%	6.49%	7.56%	0.58%	-	-
Horiz. %	121.64%	114.62%	123.98%	115.20%	108.19%	100.58%	100.00%	-
P/EPS	14.24	14.71	22.43	16.46	21.90	17.34	11.87	12.91%
YoY %	-3.20%	-34.42%	36.27%	-24.84%	26.30%	46.08%	-	-
Horiz. %	119.97%	123.93%	188.96%	138.67%	184.50%	146.08%	100.00%	-
EY	7.02	6.80	4.46	6.08	4.57	5.77	8.42	-11.42%
YoY %	3.24%	52.47%	-26.64%	33.04%	-20.80%	-31.47%	-	-
Horiz. %	83.37%	80.76%	52.97%	72.21%	54.28%	68.53%	100.00%	-
DY	5.80	6.40	5.68	8.20	8.80	6.15	5.20	7.55%
YoY %	-9.38%	12.68%	-30.73%	-6.82%	43.09%	18.27%	-	-
Horiz. %	111.54%	123.08%	109.23%	157.69%	169.23%	118.27%	100.00%	-
P/NAPS	0.89	0.63	0.66	0.64	0.63	0.48	0.49	48.92%
YoY %	41.27%	-4.55%	3.12%	1.59%	31.25%	-2.04%	-	-
Horiz. %	181.63%	128.57%	134.69%	130.61%	128.57%	97.96%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	12/06/06	16/03/06	28/10/05	23/08/05	19/05/05	18/02/05	09/11/04	-
Price	1.48	1.35	1.30	1.30	1.32	1.35	1.22	-
P/RPS	2.23	2.12	2.09	2.00	1.95	1.91	1.67	21.28%
YoY %	5.19%	1.44%	4.50%	2.56%	2.09%	14.37%	-	-
Horiz. %	133.53%	126.95%	125.15%	119.76%	116.77%	114.37%	100.00%	-
P/EPS	15.27	15.89	22.09	16.72	23.13	19.19	11.59	20.20%
YoY %	-3.90%	-28.07%	32.12%	-27.71%	20.53%	65.57%	-	-
Horiz. %	131.75%	137.10%	190.60%	144.26%	199.57%	165.57%	100.00%	-
EY	6.55	6.29	4.53	5.98	4.32	5.21	8.63	-16.80%
YoY %	4.13%	38.85%	-24.25%	38.43%	-17.08%	-39.63%	-	-
Horiz. %	75.90%	72.89%	52.49%	69.29%	50.06%	60.37%	100.00%	-
DY	5.41	5.93	5.77	8.08	8.33	5.56	5.33	0.99%
YoY %	-8.77%	2.77%	-28.59%	-3.00%	49.82%	4.32%	-	-
Horiz. %	101.50%	111.26%	108.26%	151.59%	156.29%	104.32%	100.00%	-
P/NAPS	0.95	0.68	0.65	0.65	0.66	0.53	0.48	57.70%
YoY %	39.71%	4.62%	0.00%	-1.52%	24.53%	10.42%	-	-
Horiz. %	197.92%	141.67%	135.42%	135.42%	137.50%	110.42%	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

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.235

+0.03

266,586,400

REVENUE

0.245

0.00

255,607,900

TOPGLOV

1.14

-0.12

203,020,500

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

150,882,100

CAREPLS

0.34

-0.04

82,782,000

SUPERMX

0.985

-0.095

75,225,600

SINKUNG

0.15

+0.01

58,966,700

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.05

+0.005

46,086,000

More active Stocks

MPI

33.74

+1.22

75,700

F&N

33.46

+0.98

102,000

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

209,600

HEIM

24.70

+0.50

171,600

ALLIANZ

22.10

+0.42

30,100

PANAMY

19.62

+0.36

15,300

KSENG

6.33

+0.35

394,600

PENTA

4.70

+0.25

2,625,800

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.43

-0.39

24,285,100

KOSSAN

2.48

-0.26

12,950,100

AJI

16.32

-0.24

79,200

AIRPORT

10.18

-0.22

16,025,800

KOSSAN-C60

0.565

-0.215

315,000

PTT

1.75

-0.18

861,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

624,000

TOPGLOV

1.14

-0.12

203,020,500

KUAISHO-C17

0.08

-0.12

58,800

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