[SHANG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	410,724	375,414	300,076	260,926	309,984	214,194	202,308	12.51%
YoY %	9.41%	25.11%	15.00%	-15.83%	44.72%	5.88%	-	-
Horiz. %	203.02%	185.57%	148.33%	128.97%	153.22%	105.88%	100.00%	-
PBT	77,182	74,360	40,322	52,286	54,174	4,286	-7,262	-
YoY %	3.80%	84.42%	-22.88%	-3.49%	1,163.98%	159.02%	-	-
Horiz. %	-1,062.82%	-1,023.96%	-555.25%	-719.99%	-745.99%	-59.02%	100.00%	-
Tax	-21,194	-21,630	-13,508	-9,204	-19,166	-5,938	7,262	-
YoY %	2.02%	-60.13%	-46.76%	51.98%	-222.77%	-181.77%	-	-
Horiz. %	-291.85%	-297.85%	-186.01%	-126.74%	-263.92%	-81.77%	100.00%	-
NP	55,988	52,730	26,814	43,082	35,008	-1,652	0	-
YoY %	6.18%	96.65%	-37.76%	23.06%	2,219.13%	0.00%	-	-
Horiz. %	-3,389.10%	-3,191.89%	-1,623.12%	-2,607.87%	-2,119.13%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,544	47,824	22,156	41,630	35,008	-1,652	-10,130	-
YoY %	-0.59%	115.85%	-46.78%	18.92%	2,219.13%	83.69%	-	-
Horiz. %	-469.34%	-472.10%	-218.72%	-410.96%	-345.59%	16.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.46%	29.09%	33.50%	17.60%	35.38%	138.54%	-	-
YoY %	-5.60%	-13.16%	90.34%	-50.25%	-74.46%	0.00%	-	-
Horiz. %	19.82%	21.00%	24.18%	12.70%	25.54%	100.00%	-	-
Total Cost	354,736	322,684	273,262	217,844	274,976	215,846	202,308	9.80%
YoY %	9.93%	18.09%	25.44%	-20.78%	27.39%	6.69%	-	-
Horiz. %	175.34%	159.50%	135.07%	107.68%	135.92%	106.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	723,945	679,488	669,559	879,674	1,143,477	1,117,273	1,193,578	-7.98%
YoY %	6.54%	1.48%	-23.89%	-23.07%	2.35%	-6.39%	-	-
Horiz. %	60.65%	56.93%	56.10%	73.70%	95.80%	93.61%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	26,413	26,422	26,376	26,390	26,387	26,084	26,426	-0.00%
YoY %	-0.03%	0.17%	-0.05%	0.01%	1.16%	-1.29%	-	-
Horiz. %	99.95%	99.98%	99.81%	99.86%	99.85%	98.71%	100.00%	-
Div Payout %	55.56%	55.25%	119.05%	63.39%	75.38%	0.00%	0.00%	-
YoY %	0.56%	-53.59%	87.81%	-15.91%	0.00%	0.00%	-	-
Horiz. %	73.71%	73.30%	157.93%	84.09%	100.00%	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	723,945	679,488	669,559	879,674	1,143,477	1,117,273	1,193,578	-7.98%
YoY %	6.54%	1.48%	-23.89%	-23.07%	2.35%	-6.39%	-	-
Horiz. %	60.65%	56.93%	56.10%	73.70%	95.80%	93.61%	100.00%	-
NOSH	440,222	440,368	439,603	439,837	439,798	434,736	440,434	-0.00%
YoY %	-0.03%	0.17%	-0.05%	0.01%	1.16%	-1.29%	-	-
Horiz. %	99.95%	99.99%	99.81%	99.86%	99.86%	98.71%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	13.63%	14.05%	8.94%	16.51%	11.29%	-0.77%	0.00%	-
YoY %	-2.99%	57.16%	-45.85%	46.24%	1,566.23%	0.00%	-	-
Horiz. %	-1,770.13%	-1,824.68%	-1,161.04%	-2,144.16%	-1,466.23%	100.00%	-	-
ROE	6.57%	7.04%	3.31%	4.73%	3.06%	-0.15%	-0.85%	-
YoY %	-6.68%	112.69%	-30.02%	54.58%	2,140.00%	82.35%	-	-
Horiz. %	-772.94%	-828.24%	-389.41%	-556.47%	-360.00%	17.65%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	93.30	85.25	68.26	59.32	70.48	49.27	45.93	12.52%
YoY %	9.44%	24.89%	15.07%	-15.83%	43.05%	7.27%	-	-
Horiz. %	203.14%	185.61%	148.62%	129.15%	153.45%	107.27%	100.00%	-
EPS	10.80	10.86	5.04	9.46	7.96	-0.38	-2.30	-
YoY %	-0.55%	115.48%	-46.72%	18.84%	2,194.74%	83.48%	-	-
Horiz. %	-469.57%	-472.17%	-219.13%	-411.30%	-346.09%	16.52%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.6445	1.543	1.5231	2.00	2.60	2.57	2.71	-7.98%
YoY %	6.58%	1.31%	-23.85%	-23.08%	1.17%	-5.17%	-	-
Horiz. %	60.68%	56.94%	56.20%	73.80%	95.94%	94.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 440,456
RPS	93.35	85.32	68.20	59.30	70.45	48.68	45.98	12.51%
YoY %	9.41%	25.10%	15.01%	-15.83%	44.72%	5.87%	-	-
Horiz. %	203.02%	185.56%	148.33%	128.97%	153.22%	105.87%	100.00%	-
EPS	10.81	10.87	5.04	9.46	7.96	-0.38	-2.30	-
YoY %	-0.55%	115.67%	-46.72%	18.84%	2,194.74%	83.48%	-	-
Horiz. %	-470.00%	-472.61%	-219.13%	-411.30%	-346.09%	16.52%	100.00%	-
DPS	6.00	6.01	5.99	6.00	6.00	5.93	6.01	-0.02%
YoY %	-0.17%	0.33%	-0.17%	0.00%	1.18%	-1.33%	-	-
Horiz. %	99.83%	100.00%	99.67%	99.83%	99.83%	98.67%	100.00%	-
NAPS	1.6453	1.5443	1.5217	1.9993	2.5988	2.5393	2.7127	-7.98%
YoY %	6.54%	1.49%	-23.89%	-23.07%	2.34%	-6.39%	-	-
Horiz. %	60.65%	56.93%	56.10%	73.70%	95.80%	93.61%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.00	2.82	1.77	1.28	1.06	0.98	1.09	-
P/RPS	2.14	3.31	2.59	2.16	1.50	1.99	2.37	-1.68%
YoY %	-35.35%	27.80%	19.91%	44.00%	-24.62%	-16.03%	-	-
Horiz. %	90.30%	139.66%	109.28%	91.14%	63.29%	83.97%	100.00%	-
P/EPS	18.52	25.97	35.12	13.52	13.32	-257.89	-47.39	-
YoY %	-28.69%	-26.05%	159.76%	1.50%	105.16%	-444.19%	-	-
Horiz. %	-39.08%	-54.80%	-74.11%	-28.53%	-28.11%	544.19%	100.00%	-
EY	5.40	3.85	2.85	7.39	7.51	-0.39	-2.11	-
YoY %	40.26%	35.09%	-61.43%	-1.60%	2,025.64%	81.52%	-	-
Horiz. %	-255.92%	-182.46%	-135.07%	-350.24%	-355.92%	18.48%	100.00%	-
DY	3.00	2.13	3.39	4.69	5.66	6.12	5.50	-9.60%
YoY %	40.85%	-37.17%	-27.72%	-17.14%	-7.52%	11.27%	-	-
Horiz. %	54.55%	38.73%	61.64%	85.27%	102.91%	111.27%	100.00%	-
P/NAPS	1.22	1.83	1.16	0.64	0.41	0.38	0.40	20.40%
YoY %	-33.33%	57.76%	81.25%	56.10%	7.89%	-5.00%	-	-
Horiz. %	305.00%	457.50%	290.00%	160.00%	102.50%	95.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	28/08/07	23/08/06	23/08/05	23/08/04	19/08/03	19/08/02	-
Price	1.74	2.40	1.75	1.30	1.20	0.99	1.07	-
P/RPS	1.86	2.82	2.56	2.19	1.70	2.01	2.33	-3.68%
YoY %	-34.04%	10.16%	16.89%	28.82%	-15.42%	-13.73%	-	-
Horiz. %	79.83%	121.03%	109.87%	93.99%	72.96%	86.27%	100.00%	-
P/EPS	16.11	22.10	34.72	13.74	15.08	-260.53	-46.52	-
YoY %	-27.10%	-36.35%	152.69%	-8.89%	105.79%	-460.04%	-	-
Horiz. %	-34.63%	-47.51%	-74.63%	-29.54%	-32.42%	560.04%	100.00%	-
EY	6.21	4.52	2.88	7.28	6.63	-0.38	-2.15	-
YoY %	37.39%	56.94%	-60.44%	9.80%	1,844.74%	82.33%	-	-
Horiz. %	-288.84%	-210.23%	-133.95%	-338.60%	-308.37%	17.67%	100.00%	-
DY	3.45	2.50	3.43	4.62	5.00	6.06	5.61	-7.77%
YoY %	38.00%	-27.11%	-25.76%	-7.60%	-17.49%	8.02%	-	-
Horiz. %	61.50%	44.56%	61.14%	82.35%	89.13%	108.02%	100.00%	-
P/NAPS	1.06	1.56	1.15	0.65	0.46	0.39	0.39	18.11%
YoY %	-32.05%	35.65%	76.92%	41.30%	17.95%	0.00%	-	-
Horiz. %	271.79%	400.00%	294.87%	166.67%	117.95%	100.00%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 15:10:00

EMA 5

10 Mins

BUY

2024-05-15 11:30:00

EMA 5

10 Mins

SELL

2024-05-15 11:10:00

ADX

10 Mins

BUY

2024-05-15 11:05:00

EMA 5

5 Mins

SELL

2024-05-15 11:00:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

706

YTLPOWR

YTL POWER INTERNATIONAL BHD

587

MPI

MALAYSIAN PACIFIC INDUSTRIES

536

PTRANS

PERAK TRANSIT BERHAD

519

HLIND

HONG LEONG INDUSTRIES BHD

500

GENTING

GENTING BHD

449

HARTA

HARTALEGA HOLDINGS BHD

444

SENDAI

EVERSENDAI CORPORATION BERHAD

439

YTL

YTL CORPORATION BHD

409

Daily Stocks

TOPGLOV

1.24

+0.28

448,226,800

SUPERMX

1.06

+0.195

261,393,900

SINKUNG

0.145

+0.015

253,938,500

CAREPLS

0.38

+0.075

213,690,900

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

123,548,100

ICONIC

0.11

0.00

93,900,200

AHB

0.14

+0.01

93,228,400

TWL

0.025

0.00

78,427,700

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

HARTA

3.80

+0.84

70,160,400

HEIM

24.22

+0.54

219,700

KOSSAN

2.72

+0.34

47,932,600

HARTA-C1W

0.515

+0.335

1,798,200

TOPGLOV

1.24

+0.28

448,226,800

KOSSAN-C60

0.78

+0.27

56,000

GREATEC

4.74

+0.21

2,430,900

F&N

32.48

+0.20

246,000

SUPERMX

1.06

+0.195

261,393,900

TOPGLOV-C4D

0.27

+0.195

4,837,000

More gainer Stocks

MPI

32.12

-0.48

140,200

AJI

16.60

-0.28

231,700

PPB

15.36

-0.24

275,300

MSM

2.95

-0.19

6,297,900

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

274,600

KOBAY

2.15

-0.13

3,312,800

SBAGAN

6.48

-0.13

90,700

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