[SHANG] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	379,126	393,078	415,447	425,169	428,380	426,084	410,725	-5.20%
YoY %	-3.55%	-5.38%	-2.29%	-0.75%	0.54%	3.74%	-	-
Horiz. %	92.31%	95.70%	101.15%	103.52%	104.30%	103.74%	100.00%	-
PBT	52,785	50,023	71,474	92,499	99,817	110,661	98,406	-34.00%
YoY %	5.52%	-30.01%	-22.73%	-7.33%	-9.80%	12.45%	-	-
Horiz. %	53.64%	50.83%	72.63%	94.00%	101.43%	112.45%	100.00%	-
Tax	-6,453	-8,564	-13,690	-14,962	-14,995	-16,460	-15,213	-43.57%
YoY %	24.65%	37.44%	8.50%	0.22%	8.90%	-8.20%	-	-
Horiz. %	42.42%	56.29%	89.99%	98.35%	98.57%	108.20%	100.00%	-
NP	46,332	41,459	57,784	77,537	84,822	94,201	83,193	-32.33%
YoY %	11.75%	-28.25%	-25.48%	-8.59%	-9.96%	13.23%	-	-
Horiz. %	55.69%	49.83%	69.46%	93.20%	101.96%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,801	33,835	49,267	69,248	77,102	87,093	77,242	-36.83%
YoY %	14.68%	-31.32%	-28.85%	-10.19%	-11.47%	12.75%	-	-
Horiz. %	50.23%	43.80%	63.78%	89.65%	99.82%	112.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.23%	17.12%	19.15%	16.18%	15.02%	14.87%	15.46%	-
YoY %	-28.56%	-10.60%	18.36%	7.72%	1.01%	-3.82%	-	-
Horiz. %	79.11%	110.74%	123.87%	104.66%	97.15%	96.18%	100.00%	-
Total Cost	332,794	351,619	357,663	347,632	343,558	331,883	327,532	1.06%
YoY %	-5.35%	-1.69%	2.89%	1.19%	3.52%	1.33%	-	-
Horiz. %	101.61%	107.35%	109.20%	106.14%	104.89%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	738,211	750,118	738,008	733,191	717,563	748,088	722,470	1.44%
YoY %	-1.59%	1.64%	0.66%	2.18%	-4.08%	3.55%	-	-
Horiz. %	102.18%	103.83%	102.15%	101.48%	99.32%	103.55%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	35,198	35,050	35,050	43,884	43,884	44,023	44,023	-13.86%
YoY %	0.42%	0.00%	-20.13%	0.00%	-0.32%	0.00%	-	-
Horiz. %	79.95%	79.62%	79.62%	99.68%	99.68%	100.00%	100.00%	-
Div Payout %	90.71%	103.59%	71.14%	63.37%	56.92%	50.55%	56.99%	-
YoY %	-12.43%	45.61%	12.26%	11.33%	12.60%	-11.30%	-	-
Horiz. %	159.17%	181.77%	124.83%	111.19%	99.88%	88.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	738,211	750,118	738,008	733,191	717,563	748,088	722,470	1.44%
YoY %	-1.59%	1.64%	0.66%	2.18%	-4.08%	3.55%	-	-
Horiz. %	102.18%	103.83%	102.15%	101.48%	99.32%	103.55%	100.00%	-
NOSH	441,249	440,391	439,212	439,668	436,341	439,948	439,913	0.20%
YoY %	0.19%	0.27%	-0.10%	0.76%	-0.82%	0.01%	-	-
Horiz. %	100.30%	100.11%	99.84%	99.94%	99.19%	100.01%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	12.22%	10.55%	13.91%	18.24%	19.80%	22.11%	20.26%	-
YoY %	15.83%	-24.16%	-23.74%	-7.88%	-10.45%	9.13%	-	-
Horiz. %	60.32%	52.07%	68.66%	90.03%	97.73%	109.13%	100.00%	-
ROE	5.26%	4.51%	6.68%	9.44%	10.74%	11.64%	10.69%	-
YoY %	16.63%	-32.49%	-29.24%	-12.10%	-7.73%	8.89%	-	-
Horiz. %	49.20%	42.19%	62.49%	88.31%	100.47%	108.89%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	85.92	89.26	94.59	96.70	98.18	96.85	93.36	-5.39%
YoY %	-3.74%	-5.63%	-2.18%	-1.51%	1.37%	3.74%	-	-
Horiz. %	92.03%	95.61%	101.32%	103.58%	105.16%	103.74%	100.00%	-
EPS	8.79	7.68	11.22	15.75	17.67	19.80	17.56	-36.98%
YoY %	14.45%	-31.55%	-28.76%	-10.87%	-10.76%	12.76%	-	-
Horiz. %	50.06%	43.74%	63.90%	89.69%	100.63%	112.76%	100.00%	-
DPS	8.00	8.00	8.00	10.00	10.00	10.00	10.00	-13.83%
YoY %	0.00%	0.00%	-20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.673	1.7033	1.6803	1.6676	1.6445	1.7004	1.6423	1.24%
YoY %	-1.78%	1.37%	0.76%	1.40%	-3.29%	3.54%	-	-
Horiz. %	101.87%	103.71%	102.31%	101.54%	100.13%	103.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 439,668
RPS	86.17	89.34	94.42	96.63	97.36	96.84	93.35	-5.20%
YoY %	-3.55%	-5.38%	-2.29%	-0.75%	0.54%	3.74%	-	-
Horiz. %	92.31%	95.70%	101.15%	103.51%	104.30%	103.74%	100.00%	-
EPS	8.82	7.69	11.20	15.74	17.52	19.79	17.56	-36.83%
YoY %	14.69%	-31.34%	-28.84%	-10.16%	-11.47%	12.70%	-	-
Horiz. %	50.23%	43.79%	63.78%	89.64%	99.77%	112.70%	100.00%	-
DPS	8.00	7.97	7.97	9.97	9.97	10.01	10.01	-13.89%
YoY %	0.38%	0.00%	-20.06%	0.00%	-0.40%	0.00%	-	-
Horiz. %	79.92%	79.62%	79.62%	99.60%	99.60%	100.00%	100.00%	-
NAPS	1.6778	1.7048	1.6773	1.6663	1.6308	1.7002	1.642	1.44%
YoY %	-1.58%	1.64%	0.66%	2.18%	-4.08%	3.54%	-	-
Horiz. %	102.18%	103.82%	102.15%	101.48%	99.32%	103.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.70	1.55	1.65	1.46	2.00	2.50	2.53	-
P/RPS	1.98	1.74	1.74	1.51	2.04	2.58	2.71	-18.89%
YoY %	13.79%	0.00%	15.23%	-25.98%	-20.93%	-4.80%	-	-
Horiz. %	73.06%	64.21%	64.21%	55.72%	75.28%	95.20%	100.00%	-
P/EPS	19.33	20.17	14.71	9.27	11.32	12.63	14.41	21.65%
YoY %	-4.16%	37.12%	58.68%	-18.11%	-10.37%	-12.35%	-	-
Horiz. %	134.14%	139.97%	102.08%	64.33%	78.56%	87.65%	100.00%	-
EY	5.17	4.96	6.80	10.79	8.84	7.92	6.94	-17.83%
YoY %	4.23%	-27.06%	-36.98%	22.06%	11.62%	14.12%	-	-
Horiz. %	74.50%	71.47%	97.98%	155.48%	127.38%	114.12%	100.00%	-
DY	4.71	5.16	4.85	6.85	5.00	4.00	3.95	12.45%
YoY %	-8.72%	6.39%	-29.20%	37.00%	25.00%	1.27%	-	-
Horiz. %	119.24%	130.63%	122.78%	173.42%	126.58%	101.27%	100.00%	-
P/NAPS	1.02	0.91	0.98	0.88	1.22	1.47	1.54	-24.03%
YoY %	12.09%	-7.14%	11.36%	-27.87%	-17.01%	-4.55%	-	-
Horiz. %	66.23%	59.09%	63.64%	57.14%	79.22%	95.45%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	21/05/09	24/02/09	06/11/08	27/08/08	15/05/08	26/02/08	-
Price	1.82	1.90	1.72	1.50	1.74	2.32	2.40	-
P/RPS	2.12	2.13	1.82	1.55	1.77	2.40	2.57	-12.05%
YoY %	-0.47%	17.03%	17.42%	-12.43%	-26.25%	-6.61%	-	-
Horiz. %	82.49%	82.88%	70.82%	60.31%	68.87%	93.39%	100.00%	-
P/EPS	20.70	24.73	15.33	9.52	9.85	11.72	13.67	31.89%
YoY %	-16.30%	61.32%	61.03%	-3.35%	-15.96%	-14.26%	-	-
Horiz. %	151.43%	180.91%	112.14%	69.64%	72.06%	85.74%	100.00%	-
EY	4.83	4.04	6.52	10.50	10.16	8.53	7.32	-24.22%
YoY %	19.55%	-38.04%	-37.90%	3.35%	19.11%	16.53%	-	-
Horiz. %	65.98%	55.19%	89.07%	143.44%	138.80%	116.53%	100.00%	-
DY	4.40	4.21	4.65	6.67	5.75	4.31	4.17	3.64%
YoY %	4.51%	-9.46%	-30.28%	16.00%	33.41%	3.36%	-	-
Horiz. %	105.52%	100.96%	111.51%	159.95%	137.89%	103.36%	100.00%	-
P/NAPS	1.09	1.12	1.02	0.90	1.06	1.36	1.46	-17.71%
YoY %	-2.68%	9.80%	13.33%	-15.09%	-22.06%	-6.85%	-	-
Horiz. %	74.66%	76.71%	69.86%	61.64%	72.60%	93.15%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

362

MPI

MALAYSIAN PACIFIC INDUSTRIES

360

HLIND

HONG LEONG INDUSTRIES BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

204

MYEG

MY E.G. SERVICES BHD

179

TASCO

TASCO BERHAD

157

SAPNRG

SAPURA ENERGY BERHAD

135

PBBANK

PUBLIC BANK BHD

127

CAPITALA

CAPITAL A BERHAD

122

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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