[SHANG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	447,514	428,622	397,394	338,082	410,724	375,414	300,076	6.88%
YoY %	4.41%	7.86%	17.54%	-17.69%	9.41%	25.11%	-	-
Horiz. %	149.13%	142.84%	132.43%	112.67%	136.87%	125.11%	100.00%	-
PBT	99,820	89,528	85,406	39,804	77,182	74,360	40,322	16.29%
YoY %	11.50%	4.83%	114.57%	-48.43%	3.80%	84.42%	-	-
Horiz. %	247.56%	222.03%	211.81%	98.72%	191.41%	184.42%	100.00%	-
Tax	-25,620	-23,198	-11,622	-6,720	-21,194	-21,630	-13,508	11.24%
YoY %	-10.44%	-99.60%	-72.95%	68.29%	2.02%	-60.13%	-	-
Horiz. %	189.67%	171.74%	86.04%	49.75%	156.90%	160.13%	100.00%	-
NP	74,200	66,330	73,784	33,084	55,988	52,730	26,814	18.46%
YoY %	11.86%	-10.10%	123.02%	-40.91%	6.18%	96.65%	-	-
Horiz. %	276.72%	247.37%	275.17%	123.38%	208.80%	196.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,182	59,682	64,856	26,612	47,544	47,824	22,156	21.45%
YoY %	19.27%	-7.98%	143.71%	-44.03%	-0.59%	115.85%	-	-
Horiz. %	321.28%	269.37%	292.72%	120.11%	214.59%	215.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.67%	25.91%	13.61%	16.88%	27.46%	29.09%	33.50%	-
YoY %	-0.93%	90.37%	-19.37%	-38.53%	-5.60%	-13.16%	-	-
Horiz. %	76.63%	77.34%	40.63%	50.39%	81.97%	86.84%	100.00%	-
Total Cost	373,314	362,292	323,610	304,998	354,736	322,684	273,262	5.33%
YoY %	3.04%	11.95%	6.10%	-14.02%	9.93%	18.09%	-	-
Horiz. %	136.61%	132.58%	118.42%	111.61%	129.82%	118.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	850,432	439,795	764,191	737,117	723,945	679,488	669,559	4.06%
YoY %	93.37%	-42.45%	3.67%	1.82%	6.54%	1.48%	-	-
Horiz. %	127.01%	65.68%	114.13%	110.09%	108.12%	101.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	26,400	26,387	26,400	26,435	26,413	26,422	26,376	0.01%
YoY %	0.05%	-0.05%	-0.13%	0.08%	-0.03%	0.17%	-	-
Horiz. %	100.09%	100.04%	100.09%	100.22%	100.14%	100.17%	100.00%	-
Div Payout %	37.09%	44.21%	40.71%	99.34%	55.56%	55.25%	119.05%	-
YoY %	-16.10%	8.60%	-59.02%	78.80%	0.56%	-53.59%	-	-
Horiz. %	31.15%	37.14%	34.20%	83.44%	46.67%	46.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	850,432	439,795	764,191	737,117	723,945	679,488	669,559	4.06%
YoY %	93.37%	-42.45%	3.67%	1.82%	6.54%	1.48%	-	-
Horiz. %	127.01%	65.68%	114.13%	110.09%	108.12%	101.48%	100.00%	-
NOSH	440,000	439,795	440,000	440,596	440,222	440,368	439,603	0.01%
YoY %	0.05%	-0.05%	-0.14%	0.08%	-0.03%	0.17%	-	-
Horiz. %	100.09%	100.04%	100.09%	100.23%	100.14%	100.17%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	16.58%	15.48%	18.57%	9.79%	13.63%	14.05%	8.94%	-
YoY %	7.11%	-16.64%	89.68%	-28.17%	-2.99%	57.16%	-	-
Horiz. %	185.46%	173.15%	207.72%	109.51%	152.46%	157.16%	100.00%	-
ROE	8.37%	13.57%	8.49%	3.61%	6.57%	7.04%	3.31%	-
YoY %	-38.32%	59.84%	135.18%	-45.05%	-6.68%	112.69%	-	-
Horiz. %	252.87%	409.97%	256.50%	109.06%	198.49%	212.69%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	101.71	97.46	90.32	76.73	93.30	85.25	68.26	6.86%
YoY %	4.36%	7.91%	17.71%	-17.76%	9.44%	24.89%	-	-
Horiz. %	149.00%	142.78%	132.32%	112.41%	136.68%	124.89%	100.00%	-
EPS	16.18	13.56	14.74	6.04	10.80	10.86	5.04	21.43%
YoY %	19.32%	-8.01%	144.04%	-44.07%	-0.55%	115.48%	-	-
Horiz. %	321.03%	269.05%	292.46%	119.84%	214.29%	215.48%	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	1.9328	1.00	1.7368	1.673	1.6445	1.543	1.5231	4.04%
YoY %	93.28%	-42.42%	3.81%	1.73%	6.58%	1.31%	-	-
Horiz. %	126.90%	65.66%	114.03%	109.84%	107.97%	101.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 441,249
RPS	101.71	97.41	90.32	76.84	93.35	85.32	68.20	6.88%
YoY %	4.41%	7.85%	17.54%	-17.69%	9.41%	25.10%	-	-
Horiz. %	149.13%	142.83%	132.43%	112.67%	136.88%	125.10%	100.00%	-
EPS	16.18	13.56	14.74	6.05	10.81	10.87	5.04	21.43%
YoY %	19.32%	-8.01%	143.64%	-44.03%	-0.55%	115.67%	-	-
Horiz. %	321.03%	269.05%	292.46%	120.04%	214.48%	215.67%	100.00%	-
DPS	6.00	6.00	6.00	6.01	6.00	6.01	5.99	0.02%
YoY %	0.00%	0.00%	-0.17%	0.17%	-0.17%	0.33%	-	-
Horiz. %	100.17%	100.17%	100.17%	100.33%	100.17%	100.33%	100.00%	-
NAPS	1.9328	0.9995	1.7368	1.6753	1.6453	1.5443	1.5217	4.06%
YoY %	93.38%	-42.45%	3.67%	1.82%	6.54%	1.49%	-	-
Horiz. %	127.02%	65.68%	114.14%	110.09%	108.12%	101.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.20	2.82	2.20	1.70	2.00	2.82	1.77	-
P/RPS	3.15	2.89	2.44	2.22	2.14	3.31	2.59	3.31%
YoY %	9.00%	18.44%	9.91%	3.74%	-35.35%	27.80%	-	-
Horiz. %	121.62%	111.58%	94.21%	85.71%	82.63%	127.80%	100.00%	-
P/EPS	19.78	20.78	14.93	28.15	18.52	25.97	35.12	-9.11%
YoY %	-4.81%	39.18%	-46.96%	52.00%	-28.69%	-26.05%	-	-
Horiz. %	56.32%	59.17%	42.51%	80.15%	52.73%	73.95%	100.00%	-
EY	5.06	4.81	6.70	3.55	5.40	3.85	2.85	10.03%
YoY %	5.20%	-28.21%	88.73%	-34.26%	40.26%	35.09%	-	-
Horiz. %	177.54%	168.77%	235.09%	124.56%	189.47%	135.09%	100.00%	-
DY	1.87	2.13	2.73	3.53	3.00	2.13	3.39	-9.43%
YoY %	-12.21%	-21.98%	-22.66%	17.67%	40.85%	-37.17%	-	-
Horiz. %	55.16%	62.83%	80.53%	104.13%	88.50%	62.83%	100.00%	-
P/NAPS	1.66	2.82	1.27	1.02	1.22	1.83	1.16	6.14%
YoY %	-41.13%	122.05%	24.51%	-16.39%	-33.33%	57.76%	-	-
Horiz. %	143.10%	243.10%	109.48%	87.93%	105.17%	157.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	17/08/12	25/08/11	25/08/10	26/08/09	27/08/08	28/08/07	23/08/06	-
Price	4.22	2.59	2.70	1.82	1.74	2.40	1.75	-
P/RPS	4.15	2.66	2.99	2.37	1.86	2.82	2.56	8.37%
YoY %	56.02%	-11.04%	26.16%	27.42%	-34.04%	10.16%	-	-
Horiz. %	162.11%	103.91%	116.80%	92.58%	72.66%	110.16%	100.00%	-
P/EPS	26.09	19.09	18.32	30.13	16.11	22.10	34.72	-4.64%
YoY %	36.67%	4.20%	-39.20%	87.03%	-27.10%	-36.35%	-	-
Horiz. %	75.14%	54.98%	52.76%	86.78%	46.40%	63.65%	100.00%	-
EY	3.83	5.24	5.46	3.32	6.21	4.52	2.88	4.86%
YoY %	-26.91%	-4.03%	64.46%	-46.54%	37.39%	56.94%	-	-
Horiz. %	132.99%	181.94%	189.58%	115.28%	215.62%	156.94%	100.00%	-
DY	1.42	2.32	2.22	3.30	3.45	2.50	3.43	-13.65%
YoY %	-38.79%	4.50%	-32.73%	-4.35%	38.00%	-27.11%	-	-
Horiz. %	41.40%	67.64%	64.72%	96.21%	100.58%	72.89%	100.00%	-
P/NAPS	2.18	2.59	1.55	1.09	1.06	1.56	1.15	11.23%
YoY %	-15.83%	67.10%	42.20%	2.83%	-32.05%	35.65%	-	-
Horiz. %	189.57%	225.22%	134.78%	94.78%	92.17%	135.65%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

EMA 5

5 Mins

BUY

2024-05-03 16:30:00

EMA 5

5 Mins

SELL

2024-05-03 16:25:00

EMA 5

5 Mins

BUY

2024-05-03 15:40:00

EMA 5

10 Mins

SELL

2024-05-03 15:35:00

EMA 5

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

PTRANS

PERAK TRANSIT BERHAD

331

HLIND

HONG LEONG INDUSTRIES BHD

325

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

214

YTL

YTL CORPORATION BHD

176

PBBANK

PUBLIC BANK BHD

168

TENAGA

TENAGA NASIONAL BHD

147

GENTING

GENTING BHD

146

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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