[SHANG] YoY Cumulative 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
Cumulative Result
Revenue	236,016	209,015	246,054	178,033	172,583	177,765	198,210	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	37,002	40,305	49,638	13,640	6,773	27,310	48,601	-4.44%
YoY %	-8.20%	-18.80%	263.91%	101.39%	-75.20%	-43.81%	-	-
Horiz. %	76.13%	82.93%	102.13%	28.07%	13.94%	56.19%	100.00%	-
Tax	-13,050	-7,274	-13,023	-6,918	-4,363	-7,031	-13,386	-0.42%
YoY %	-79.41%	44.14%	-88.25%	-58.56%	37.95%	47.47%	-	-
Horiz. %	97.49%	54.34%	97.29%	51.68%	32.59%	52.53%	100.00%	-
NP	23,952	33,031	36,615	6,722	2,410	20,279	35,215	-6.21%
YoY %	-27.49%	-9.79%	444.70%	178.92%	-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	19,988	31,586	36,615	6,722	2,410	20,279	35,215	-9.00%
YoY %	-36.72%	-13.73%	444.70%	178.92%	-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%	25.75%	27.54%	-
YoY %	95.40%	-31.21%	-48.26%	-21.27%	150.17%	-6.50%	-	-
Horiz. %	128.07%	65.54%	95.28%	184.17%	233.91%	93.50%	100.00%	-
Total Cost	212,064	175,984	209,439	171,311	170,173	157,486	162,995	4.48%
YoY %	20.50%	-15.97%	22.26%	0.67%	8.06%	-3.38%	-	-
Horiz. %	130.10%	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	13,207	13,199	13,202	13,180	13,155	13,196	15,406	-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	2.98%	3.59%	3.28%	0.60%	0.27%	2.03%	3.51%	-
YoY %	-16.99%	9.45%	446.67%	122.22%	-86.70%	-42.17%	-	-
Horiz. %	84.90%	102.28%	93.45%	17.09%	7.69%	57.83%	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	53.61	47.51	55.91	40.52	39.36	40.41	45.03	2.94%
YoY %	12.84%	-15.02%	37.98%	2.95%	-2.60%	-10.26%	-	-
Horiz. %	119.05%	105.51%	124.16%	89.98%	87.41%	89.74%	100.00%	-
EPS	4.54	7.18	8.32	1.53	0.55	4.61	8.00	-9.00%
YoY %	-36.77%	-13.70%	443.79%	178.18%	-88.07%	-42.37%	-	-
Horiz. %	56.75%	89.75%	104.00%	19.12%	6.88%	57.63%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.50	-2.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	85.71%	85.71%	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	53.67	47.53	55.95	40.48	39.24	40.42	45.07	2.95%
YoY %	12.92%	-15.05%	38.22%	3.16%	-2.92%	-10.32%	-	-
Horiz. %	119.08%	105.46%	124.14%	89.82%	87.06%	89.68%	100.00%	-
EPS	4.54	7.18	8.33	1.53	0.55	4.61	8.01	-9.02%
YoY %	-36.77%	-13.81%	444.44%	178.18%	-88.07%	-42.45%	-	-
Horiz. %	56.68%	89.64%	104.00%	19.10%	6.87%	57.55%	100.00%	-
DPS	3.00	3.00	3.00	3.00	2.99	3.00	3.50	-2.53%
YoY %	0.00%	0.00%	0.00%	0.33%	-0.33%	-14.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	85.43%	85.71%	100.00%	-
NAPS	1.5235	2.0009	2.5417	2.5675	1.9943	2.2706	2.2821	-6.51%
YoY %	-23.86%	-21.28%	-1.00%	28.74%	-12.17%	-0.50%	-	-
Horiz. %	66.76%	87.68%	111.38%	112.51%	87.39%	99.50%	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	3.41	2.78	2.24	2.47	2.54	2.40	2.60	4.62%
YoY %	22.66%	24.11%	-9.31%	-2.76%	5.83%	-7.69%	-	-
Horiz. %	131.15%	106.92%	86.15%	95.00%	97.69%	92.31%	100.00%	-
P/EPS	40.31	18.39	15.02	65.36	181.96	21.04	14.62	18.40%
YoY %	119.20%	22.44%	-77.02%	-64.08%	764.83%	43.91%	-	-
Horiz. %	275.72%	125.79%	102.74%	447.06%	1,244.60%	143.91%	100.00%	-
EY	2.48	5.44	6.66	1.53	0.55	4.75	6.84	-15.55%
YoY %	-54.41%	-18.32%	335.29%	178.18%	-88.42%	-30.56%	-	-
Horiz. %	36.26%	79.53%	97.37%	22.37%	8.04%	69.44%	100.00%	-
DY	1.64	2.27	2.40	3.00	3.00	3.09	2.99	-9.52%
YoY %	-27.75%	-5.42%	-20.00%	0.00%	-2.91%	3.34%	-	-
Horiz. %	54.85%	75.92%	80.27%	100.33%	100.33%	103.34%	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	4.01	2.74	2.18	2.74	2.49	2.52	2.53	7.97%
YoY %	46.35%	25.69%	-20.44%	10.04%	-1.19%	-0.40%	-	-
Horiz. %	158.50%	108.30%	86.17%	108.30%	98.42%	99.60%	100.00%	-
P/EPS	47.36	18.11	14.66	72.55	178.32	22.13	14.25	22.14%
YoY %	161.51%	23.53%	-79.79%	-59.31%	705.78%	55.30%	-	-
Horiz. %	332.35%	127.09%	102.88%	509.12%	1,251.37%	155.30%	100.00%	-
EY	2.11	5.52	6.82	1.38	0.56	4.52	7.02	-18.14%
YoY %	-61.78%	-19.06%	394.20%	146.43%	-87.61%	-35.61%	-	-
Horiz. %	30.06%	78.63%	97.15%	19.66%	7.98%	64.39%	100.00%	-
DY	1.40	2.31	2.46	2.70	3.06	2.94	3.07	-12.26%
YoY %	-39.39%	-6.10%	-8.89%	-11.76%	4.08%	-4.23%	-	-
Horiz. %	45.60%	75.24%	80.13%	87.95%	99.67%	95.77%	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

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