[SHANG] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	361,229	379,126	393,078	415,447	425,169	428,380	426,084	-10.41%
YoY %	-4.72%	-3.55%	-5.38%	-2.29%	-0.75%	0.54%	-	-
Horiz. %	84.78%	88.98%	92.25%	97.50%	99.79%	100.54%	100.00%	-
PBT	42,391	52,785	50,023	71,474	92,499	99,817	110,661	-47.22%
YoY %	-19.69%	5.52%	-30.01%	-22.73%	-7.33%	-9.80%	-	-
Horiz. %	38.31%	47.70%	45.20%	64.59%	83.59%	90.20%	100.00%	-
Tax	-3,422	-6,453	-8,564	-13,690	-14,962	-14,995	-16,460	-64.87%
YoY %	46.97%	24.65%	37.44%	8.50%	0.22%	8.90%	-	-
Horiz. %	20.79%	39.20%	52.03%	83.17%	90.90%	91.10%	100.00%	-
NP	38,969	46,332	41,459	57,784	77,537	84,822	94,201	-44.45%
YoY %	-15.89%	11.75%	-28.25%	-25.48%	-8.59%	-9.96%	-	-
Horiz. %	41.37%	49.18%	44.01%	61.34%	82.31%	90.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,524	38,801	33,835	49,267	69,248	77,102	87,093	-49.17%
YoY %	-18.75%	14.68%	-31.32%	-28.85%	-10.19%	-11.47%	-	-
Horiz. %	36.20%	44.55%	38.85%	56.57%	79.51%	88.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.07%	12.23%	17.12%	19.15%	16.18%	15.02%	14.87%	-
YoY %	-34.01%	-28.56%	-10.60%	18.36%	7.72%	1.01%	-	-
Horiz. %	54.27%	82.25%	115.13%	128.78%	108.81%	101.01%	100.00%	-
Total Cost	322,260	332,794	351,619	357,663	347,632	343,558	331,883	-1.94%
YoY %	-3.17%	-5.35%	-1.69%	2.89%	1.19%	3.52%	-	-
Horiz. %	97.10%	100.27%	105.95%	107.77%	104.75%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	739,550	738,211	750,118	738,008	733,191	717,563	748,088	-0.76%
YoY %	0.18%	-1.59%	1.64%	0.66%	2.18%	-4.08%	-	-
Horiz. %	98.86%	98.68%	100.27%	98.65%	98.01%	95.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	35,198	35,198	35,050	35,050	43,884	43,884	44,023	-13.84%
YoY %	0.00%	0.42%	0.00%	-20.13%	0.00%	-0.32%	-	-
Horiz. %	79.95%	79.95%	79.62%	79.62%	99.68%	99.68%	100.00%	-
Div Payout %	111.66%	90.71%	103.59%	71.14%	63.37%	56.92%	50.55%	-
YoY %	23.10%	-12.43%	45.61%	12.26%	11.33%	12.60%	-	-
Horiz. %	220.89%	179.45%	204.93%	140.73%	125.36%	112.60%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	739,550	738,211	750,118	738,008	733,191	717,563	748,088	-0.76%
YoY %	0.18%	-1.59%	1.64%	0.66%	2.18%	-4.08%	-	-
Horiz. %	98.86%	98.68%	100.27%	98.65%	98.01%	95.92%	100.00%	-
NOSH	440,418	441,249	440,391	439,212	439,668	436,341	439,948	0.07%
YoY %	-0.19%	0.19%	0.27%	-0.10%	0.76%	-0.82%	-	-
Horiz. %	100.11%	100.30%	100.10%	99.83%	99.94%	99.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.79%	12.22%	10.55%	13.91%	18.24%	19.80%	22.11%	-
YoY %	-11.70%	15.83%	-24.16%	-23.74%	-7.88%	-10.45%	-	-
Horiz. %	48.80%	55.27%	47.72%	62.91%	82.50%	89.55%	100.00%	-
ROE	4.26%	5.26%	4.51%	6.68%	9.44%	10.74%	11.64%	-
YoY %	-19.01%	16.63%	-32.49%	-29.24%	-12.10%	-7.73%	-	-
Horiz. %	36.60%	45.19%	38.75%	57.39%	81.10%	92.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	82.02	85.92	89.26	94.59	96.70	98.18	96.85	-10.47%
YoY %	-4.54%	-3.74%	-5.63%	-2.18%	-1.51%	1.37%	-	-
Horiz. %	84.69%	88.71%	92.16%	97.67%	99.85%	101.37%	100.00%	-
EPS	7.16	8.79	7.68	11.22	15.75	17.67	19.80	-49.21%
YoY %	-18.54%	14.45%	-31.55%	-28.76%	-10.87%	-10.76%	-	-
Horiz. %	36.16%	44.39%	38.79%	56.67%	79.55%	89.24%	100.00%	-
DPS	8.00	8.00	8.00	8.00	10.00	10.00	10.00	-13.81%
YoY %	0.00%	0.00%	0.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	80.00%	100.00%	100.00%	100.00%	-
NAPS	1.6792	1.673	1.7033	1.6803	1.6676	1.6445	1.7004	-0.83%
YoY %	0.37%	-1.78%	1.37%	0.76%	1.40%	-3.29%	-	-
Horiz. %	98.75%	98.39%	100.17%	98.82%	98.07%	96.71%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 439,212
RPS	82.10	86.17	89.34	94.42	96.63	97.36	96.84	-10.41%
YoY %	-4.72%	-3.55%	-5.38%	-2.29%	-0.75%	0.54%	-	-
Horiz. %	84.78%	88.98%	92.26%	97.50%	99.78%	100.54%	100.00%	-
EPS	7.16	8.82	7.69	11.20	15.74	17.52	19.79	-49.19%
YoY %	-18.82%	14.69%	-31.34%	-28.84%	-10.16%	-11.47%	-	-
Horiz. %	36.18%	44.57%	38.86%	56.59%	79.54%	88.53%	100.00%	-
DPS	8.00	8.00	7.97	7.97	9.97	9.97	10.01	-13.86%
YoY %	0.00%	0.38%	0.00%	-20.06%	0.00%	-0.40%	-	-
Horiz. %	79.92%	79.92%	79.62%	79.62%	99.60%	99.60%	100.00%	-
NAPS	1.6808	1.6778	1.7048	1.6773	1.6663	1.6308	1.7002	-0.76%
YoY %	0.18%	-1.58%	1.64%	0.66%	2.18%	-4.08%	-	-
Horiz. %	98.86%	98.68%	100.27%	98.65%	98.01%	95.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.81	1.70	1.55	1.65	1.46	2.00	2.50	-
P/RPS	2.21	1.98	1.74	1.74	1.51	2.04	2.58	-9.79%
YoY %	11.62%	13.79%	0.00%	15.23%	-25.98%	-20.93%	-	-
Horiz. %	85.66%	76.74%	67.44%	67.44%	58.53%	79.07%	100.00%	-
P/EPS	25.29	19.33	20.17	14.71	9.27	11.32	12.63	58.79%
YoY %	30.83%	-4.16%	37.12%	58.68%	-18.11%	-10.37%	-	-
Horiz. %	200.24%	153.05%	159.70%	116.47%	73.40%	89.63%	100.00%	-
EY	3.95	5.17	4.96	6.80	10.79	8.84	7.92	-37.08%
YoY %	-23.60%	4.23%	-27.06%	-36.98%	22.06%	11.62%	-	-
Horiz. %	49.87%	65.28%	62.63%	85.86%	136.24%	111.62%	100.00%	-
DY	4.42	4.71	5.16	4.85	6.85	5.00	4.00	6.87%
YoY %	-6.16%	-8.72%	6.39%	-29.20%	37.00%	25.00%	-	-
Horiz. %	110.50%	117.75%	129.00%	121.25%	171.25%	125.00%	100.00%	-
P/NAPS	1.08	1.02	0.91	0.98	0.88	1.22	1.47	-18.56%
YoY %	5.88%	12.09%	-7.14%	11.36%	-27.87%	-17.01%	-	-
Horiz. %	73.47%	69.39%	61.90%	66.67%	59.86%	82.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	26/08/09	21/05/09	24/02/09	06/11/08	27/08/08	15/05/08	-
Price	1.86	1.82	1.90	1.72	1.50	1.74	2.32	-
P/RPS	2.27	2.12	2.13	1.82	1.55	1.77	2.40	-3.64%
YoY %	7.08%	-0.47%	17.03%	17.42%	-12.43%	-26.25%	-	-
Horiz. %	94.58%	88.33%	88.75%	75.83%	64.58%	73.75%	100.00%	-
P/EPS	25.99	20.70	24.73	15.33	9.52	9.85	11.72	69.97%
YoY %	25.56%	-16.30%	61.32%	61.03%	-3.35%	-15.96%	-	-
Horiz. %	221.76%	176.62%	211.01%	130.80%	81.23%	84.04%	100.00%	-
EY	3.85	4.83	4.04	6.52	10.50	10.16	8.53	-41.13%
YoY %	-20.29%	19.55%	-38.04%	-37.90%	3.35%	19.11%	-	-
Horiz. %	45.13%	56.62%	47.36%	76.44%	123.09%	119.11%	100.00%	-
DY	4.30	4.40	4.21	4.65	6.67	5.75	4.31	-0.15%
YoY %	-2.27%	4.51%	-9.46%	-30.28%	16.00%	33.41%	-	-
Horiz. %	99.77%	102.09%	97.68%	107.89%	154.76%	133.41%	100.00%	-
P/NAPS	1.11	1.09	1.12	1.02	0.90	1.06	1.36	-12.65%
YoY %	1.83%	-2.68%	9.80%	13.33%	-15.09%	-22.06%	-	-
Horiz. %	81.62%	80.15%	82.35%	75.00%	66.18%	77.94%	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