[SHANG] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Annualized Quarter Result
Revenue	314,688	278,686	328,072	237,377	230,110	237,020	264,280	2.95%
YoY %	12.92%	-15.05%	38.21%	3.16%	-2.92%	-10.31%	-	-
Horiz. %	119.07%	105.45%	124.14%	89.82%	87.07%	89.69%	100.00%	-
PBT	49,336	53,740	66,184	18,186	9,030	36,413	64,801	-4.44%
YoY %	-8.20%	-18.80%	263.93%	101.40%	-75.20%	-43.81%	-	-
Horiz. %	76.13%	82.93%	102.13%	28.06%	13.93%	56.19%	100.00%	-
Tax	-17,400	-9,698	-17,364	-9,224	-5,817	-9,374	-17,848	-0.42%
YoY %	-79.42%	44.15%	-88.25%	-58.57%	37.95%	47.48%	-	-
Horiz. %	97.49%	54.34%	97.29%	51.68%	32.59%	52.52%	100.00%	-
NP	31,936	44,041	48,820	8,962	3,213	27,038	46,953	-6.21%
YoY %	-27.49%	-9.79%	444.74%	178.93%	-88.12%	-42.41%	-	-
Horiz. %	68.02%	93.80%	103.98%	19.09%	6.84%	57.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,650	42,114	48,820	8,962	3,213	27,038	46,953	-9.00%
YoY %	-36.72%	-13.74%	444.74%	178.93%	-88.12%	-42.41%	-	-
Horiz. %	56.76%	89.69%	103.98%	19.09%	6.84%	57.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.27%	18.05%	26.24%	50.72%	64.42%	25.74%	27.54%	-
YoY %	95.40%	-31.21%	-48.26%	-21.27%	150.27%	-6.54%	-	-
Horiz. %	128.07%	65.54%	95.28%	184.17%	233.91%	93.46%	100.00%	-
Total Cost	282,752	234,645	279,252	228,414	226,897	209,981	217,326	4.48%
YoY %	20.50%	-15.97%	22.26%	0.67%	8.06%	-3.38%	-	-
Horiz. %	130.11%	107.97%	128.49%	105.10%	104.40%	96.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	669,994	879,956	1,117,813	1,129,120	877,037	998,553	1,003,627	-6.51%
YoY %	-23.86%	-21.28%	-1.00%	28.74%	-12.17%	-0.51%	-	-
Horiz. %	66.76%	87.68%	111.38%	112.50%	87.39%	99.49%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	17,610	17,599	17,603	17,573	17,540	17,595	20,542	-2.53%
YoY %	0.06%	-0.02%	0.17%	0.19%	-0.31%	-14.35%	-	-
Horiz. %	85.73%	85.67%	85.69%	85.55%	85.39%	85.65%	100.00%	-
Div Payout %	66.08%	41.79%	36.06%	196.08%	545.87%	65.08%	43.75%	-
YoY %	58.12%	15.89%	-81.61%	-64.08%	738.77%	48.75%	-	-
Horiz. %	151.04%	95.52%	82.42%	448.18%	1,247.70%	148.75%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	669,994	879,956	1,117,813	1,129,120	877,037	998,553	1,003,627	-6.51%
YoY %	-23.86%	-21.28%	-1.00%	28.74%	-12.17%	-0.51%	-	-
Horiz. %	66.76%	87.68%	111.38%	112.50%	87.39%	99.49%	100.00%	-
NOSH	440,264	439,978	440,084	439,346	438,518	439,891	440,187	0.00%
YoY %	0.07%	-0.02%	0.17%	0.19%	-0.31%	-0.07%	-	-
Horiz. %	100.02%	99.95%	99.98%	99.81%	99.62%	99.93%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	10.15%	15.80%	14.88%	3.78%	1.40%	11.41%	17.77%	-
YoY %	-35.76%	6.18%	293.65%	170.00%	-87.73%	-35.79%	-	-
Horiz. %	57.12%	88.91%	83.74%	21.27%	7.88%	64.21%	100.00%	-
ROE	3.98%	4.79%	4.37%	0.79%	0.37%	2.71%	4.68%	-
YoY %	-16.91%	9.61%	453.16%	113.51%	-86.35%	-42.09%	-	-
Horiz. %	85.04%	102.35%	93.38%	16.88%	7.91%	57.91%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	71.48	63.34	74.55	54.03	52.47	53.88	60.04	2.94%
YoY %	12.85%	-15.04%	37.98%	2.97%	-2.62%	-10.26%	-	-
Horiz. %	119.05%	105.50%	124.17%	89.99%	87.39%	89.74%	100.00%	-
EPS	6.05	9.57	11.09	2.04	0.73	6.15	10.67	-9.01%
YoY %	-36.78%	-13.71%	443.63%	179.45%	-88.13%	-42.36%	-	-
Horiz. %	56.70%	89.69%	103.94%	19.12%	6.84%	57.64%	100.00%	-
DPS	4.00	4.00	4.00	4.00	4.00	4.00	4.67	-2.54%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-14.35%	-	-
Horiz. %	85.65%	85.65%	85.65%	85.65%	85.65%	85.65%	100.00%	-
NAPS	1.5218	2.00	2.54	2.57	2.00	2.27	2.28	-6.51%
YoY %	-23.91%	-21.26%	-1.17%	28.50%	-11.89%	-0.44%	-	-
Horiz. %	66.75%	87.72%	111.40%	112.72%	87.72%	99.56%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 438,837
RPS	71.52	63.34	74.56	53.95	52.30	53.87	60.06	2.95%
YoY %	12.91%	-15.05%	38.20%	3.15%	-2.91%	-10.31%	-	-
Horiz. %	119.08%	105.46%	124.14%	89.83%	87.08%	89.69%	100.00%	-
EPS	6.06	9.57	11.10	2.04	0.73	6.15	10.67	-8.99%
YoY %	-36.68%	-13.78%	444.12%	179.45%	-88.13%	-42.36%	-	-
Horiz. %	56.79%	89.69%	104.03%	19.12%	6.84%	57.64%	100.00%	-
DPS	4.00	4.00	4.00	3.99	3.99	4.00	4.67	-2.54%
YoY %	0.00%	0.00%	0.25%	0.00%	-0.25%	-14.35%	-	-
Horiz. %	85.65%	85.65%	85.65%	85.44%	85.44%	85.65%	100.00%	-
NAPS	1.5227	1.9999	2.5405	2.5662	1.9933	2.2694	2.281	-6.51%
YoY %	-23.86%	-21.28%	-1.00%	28.74%	-12.17%	-0.51%	-	-
Horiz. %	66.76%	87.68%	111.38%	112.50%	87.39%	99.49%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	1.83	1.32	1.25	1.00	1.00	0.97	1.17	-
P/RPS	2.56	2.08	1.68	1.85	1.91	1.80	1.95	4.63%
YoY %	23.08%	23.81%	-9.19%	-3.14%	6.11%	-7.69%	-	-
Horiz. %	131.28%	106.67%	86.15%	94.87%	97.95%	92.31%	100.00%	-
P/EPS	30.23	13.79	11.27	49.02	136.47	15.78	10.97	18.39%
YoY %	119.22%	22.36%	-77.01%	-64.08%	764.83%	43.85%	-	-
Horiz. %	275.57%	125.71%	102.73%	446.86%	1,244.03%	143.85%	100.00%	-
EY	3.31	7.25	8.87	2.04	0.73	6.34	9.12	-15.53%
YoY %	-54.34%	-18.26%	334.80%	179.45%	-88.49%	-30.48%	-	-
Horiz. %	36.29%	79.50%	97.26%	22.37%	8.00%	69.52%	100.00%	-
DY	2.19	3.03	3.20	4.00	4.00	4.12	3.99	-9.51%
YoY %	-27.72%	-5.31%	-20.00%	0.00%	-2.91%	3.26%	-	-
Horiz. %	54.89%	75.94%	80.20%	100.25%	100.25%	103.26%	100.00%	-
P/NAPS	1.20	0.66	0.49	0.39	0.50	0.43	0.51	15.32%
YoY %	81.82%	34.69%	25.64%	-22.00%	16.28%	-15.69%	-	-
Horiz. %	235.29%	129.41%	96.08%	76.47%	98.04%	84.31%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	01/11/06	28/10/05	09/11/04	11/11/03	21/11/02	16/11/01	13/11/00	-
Price	2.15	1.30	1.22	1.11	0.98	1.02	1.14	-
P/RPS	3.01	2.05	1.64	2.05	1.87	1.89	1.90	7.96%
YoY %	46.83%	25.00%	-20.00%	9.63%	-1.06%	-0.53%	-	-
Horiz. %	158.42%	107.89%	86.32%	107.89%	98.42%	99.47%	100.00%	-
P/EPS	35.52	13.58	11.00	54.41	133.74	16.59	10.69	22.14%
YoY %	161.56%	23.45%	-79.78%	-59.32%	706.15%	55.19%	-	-
Horiz. %	332.27%	127.03%	102.90%	508.98%	1,251.08%	155.19%	100.00%	-
EY	2.82	7.36	9.09	1.84	0.75	6.03	9.36	-18.11%
YoY %	-61.68%	-19.03%	394.02%	145.33%	-87.56%	-35.58%	-	-
Horiz. %	30.13%	78.63%	97.12%	19.66%	8.01%	64.42%	100.00%	-
DY	1.86	3.08	3.28	3.60	4.08	3.92	4.09	-12.30%
YoY %	-39.61%	-6.10%	-8.89%	-11.76%	4.08%	-4.16%	-	-
Horiz. %	45.48%	75.31%	80.20%	88.02%	99.76%	95.84%	100.00%	-
P/NAPS	1.41	0.65	0.48	0.43	0.49	0.45	0.50	18.85%
YoY %	116.92%	35.42%	11.63%	-12.24%	8.89%	-10.00%	-	-
Horiz. %	282.00%	130.00%	96.00%	86.00%	98.00%	90.00%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 15:50:00

EMA 5

10 Mins

SELL

2024-05-10 15:25:00

EMA 5

5 Mins

SELL

2024-05-10 15:20:00

ADX

10 Mins

SELL

2024-05-10 15:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-10 15:00:00

EMA 5

Hourly

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

366

MYEG

MY E.G. SERVICES BHD

366

PTRANS

PERAK TRANSIT BERHAD

363

HLIND

HONG LEONG INDUSTRIES BHD

360

VSTECS

VSTECS BERHAD

346

YTLPOWR

YTL POWER INTERNATIONAL BHD

318

SNS

SNS NETWORK TECHNOLOGY BERHAD

247

DNEX

DAGANG NEXCHANGE BERHAD

242

PBBANK

PUBLIC BANK BHD

241

Daily Stocks

HSI-CXG

0.21

+0.045

206,254,900

HSI-HUT

0.145

-0.045

152,163,400

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.965

+0.05

116,152,700

MRCB

0.695

+0.005

80,226,000

PMHLDG

0.295

0.00

76,467,200

EDUSPEC-OR

0.005

0.00

75,002,700

ICONIC

0.115

-0.005

70,730,900

MYEG

0.98

-0.005

60,381,100

AHB

0.16

+0.015

58,366,600

More active Stocks

SBAGAN

5.60

+0.63

609,000

NESTLE

129.10

+0.60

8,100

KOBAY

2.48

+0.55

20,329,700

KLUANG

5.29

+0.48

185,800

SAM

5.68

+0.31

1,858,700

KUCHAI

2.12

+0.29

2,000,400

MCEHLDG

1.94

+0.23

7,553,500

MNRB

2.45

+0.22

9,643,600

HSI-CVK

1.42

+0.21

100

HSI-CVY

0.805

+0.205

277,500

More gainer Stocks

DLADY

32.14

-1.24

122,800

PPB

15.48

-0.32

314,800

HEIM

23.62

-0.28

55,500

AJI

19.04

-0.24

362,500

HSI-HS6

0.35

-0.215

287,700

IOICORP-C60

0.055

-0.195

20,000

KLK

22.74

-0.18

197,600

HSI-HUY

0.69

-0.18

22,700

PETGAS

18.10

-0.16

109,800

VSTECS

3.46

-0.12

9,849,100

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