[SHANG] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	425,169	396,376	307,090	274,313	321,240	238,997	211,948	12.29%
YoY %	7.26%	29.07%	11.95%	-14.61%	34.41%	12.76%	-	-
Horiz. %	200.60%	187.02%	144.89%	129.42%	151.57%	112.76%	100.00%	-
PBT	92,499	81,668	41,370	25,713	60,708	12,636	-34,885	-
YoY %	13.26%	97.41%	60.89%	-57.64%	380.44%	136.22%	-	-
Horiz. %	-265.15%	-234.11%	-118.59%	-73.71%	-174.02%	-36.22%	100.00%	-
Tax	-14,962	-7,535	-11,189	954	-14,343	-5,055	-4,803	20.82%
YoY %	-98.57%	32.66%	-1,272.85%	106.65%	-183.74%	-5.25%	-	-
Horiz. %	311.51%	156.88%	232.96%	-19.86%	298.63%	105.25%	100.00%	-
NP	77,537	74,133	30,181	26,667	46,365	7,581	-39,688	-
YoY %	4.59%	145.63%	13.18%	-42.48%	511.59%	119.10%	-	-
Horiz. %	-195.37%	-186.79%	-76.05%	-67.19%	-116.82%	-19.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,248	67,374	25,728	25,912	46,365	7,581	-39,688	-
YoY %	2.78%	161.87%	-0.71%	-44.11%	511.59%	119.10%	-	-
Horiz. %	-174.48%	-169.76%	-64.83%	-65.29%	-116.82%	-19.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.18%	9.23%	27.05%	-3.71%	23.63%	40.00%	-	-
YoY %	75.30%	-65.88%	829.11%	-115.70%	-40.92%	0.00%	-	-
Horiz. %	40.45%	23.08%	67.62%	-9.28%	59.08%	100.00%	-	-
Total Cost	347,632	322,243	276,909	247,646	274,875	231,416	251,636	5.52%
YoY %	7.88%	16.37%	11.82%	-9.91%	18.78%	-8.04%	-	-
Horiz. %	138.15%	128.06%	110.04%	98.41%	109.24%	91.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	733,191	697,223	667,942	880,507	1,118,477	1,127,811	879,285	-2.98%
YoY %	5.16%	4.38%	-24.14%	-21.28%	-0.83%	28.26%	-	-
Horiz. %	83.38%	79.29%	75.96%	100.14%	127.20%	128.26%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	43,884	35,205	35,003	33,006	28,607	26,483	26,441	8.80%
YoY %	24.65%	0.58%	6.05%	15.38%	8.02%	0.16%	-	-
Horiz. %	165.97%	133.15%	132.38%	124.83%	108.19%	100.16%	100.00%	-
Div Payout %	63.37%	52.25%	136.05%	127.38%	61.70%	349.34%	0.00%	-
YoY %	21.28%	-61.60%	6.81%	106.45%	-82.34%	0.00%	-	-
Horiz. %	18.14%	14.96%	38.94%	36.46%	17.66%	100.00%	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	733,191	697,223	667,942	880,507	1,118,477	1,127,811	879,285	-2.98%
YoY %	5.16%	4.38%	-24.14%	-21.28%	-0.83%	28.26%	-	-
Horiz. %	83.38%	79.29%	75.96%	100.14%	127.20%	128.26%	100.00%	-
NOSH	439,668	440,110	438,916	440,253	440,345	438,837	439,642	0.00%
YoY %	-0.10%	0.27%	-0.30%	-0.02%	0.34%	-0.18%	-	-
Horiz. %	100.01%	100.11%	99.83%	100.14%	100.16%	99.82%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	18.24%	18.70%	9.83%	9.72%	14.43%	3.17%	-18.73%	-
YoY %	-2.46%	90.23%	1.13%	-32.64%	355.21%	116.92%	-	-
Horiz. %	-97.38%	-99.84%	-52.48%	-51.90%	-77.04%	-16.92%	100.00%	-
ROE	9.44%	9.66%	3.85%	2.94%	4.15%	0.67%	-4.51%	-
YoY %	-2.28%	150.91%	30.95%	-29.16%	519.40%	114.86%	-	-
Horiz. %	-209.31%	-214.19%	-85.37%	-65.19%	-92.02%	-14.86%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	96.70	90.06	69.97	62.31	72.95	54.46	48.21	12.28%
YoY %	7.37%	28.71%	12.29%	-14.59%	33.95%	12.96%	-	-
Horiz. %	200.58%	186.81%	145.14%	129.25%	151.32%	112.96%	100.00%	-
EPS	15.75	15.31	5.86	5.89	10.53	1.73	-9.03	-
YoY %	2.87%	161.26%	-0.51%	-44.06%	508.67%	119.16%	-	-
Horiz. %	-174.42%	-169.55%	-64.89%	-65.23%	-116.61%	-19.16%	100.00%	-
DPS	10.00	8.00	8.00	7.50	6.50	6.00	6.01	8.84%
YoY %	25.00%	0.00%	6.67%	15.38%	8.33%	-0.17%	-	-
Horiz. %	166.39%	133.11%	133.11%	124.79%	108.15%	99.83%	100.00%	-
NAPS	1.6676	1.5842	1.5218	2.00	2.54	2.57	2.00	-2.98%
YoY %	5.26%	4.10%	-23.91%	-21.26%	-1.17%	28.50%	-	-
Horiz. %	83.38%	79.21%	76.09%	100.00%	127.00%	128.50%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 440,253
RPS	96.63	90.09	69.79	62.34	73.01	54.32	48.17	12.29%
YoY %	7.26%	29.09%	11.95%	-14.61%	34.41%	12.77%	-	-
Horiz. %	200.60%	187.03%	144.88%	129.42%	151.57%	112.77%	100.00%	-
EPS	15.74	15.31	5.85	5.89	10.54	1.72	-9.02	-
YoY %	2.81%	161.71%	-0.68%	-44.12%	512.79%	119.07%	-	-
Horiz. %	-174.50%	-169.73%	-64.86%	-65.30%	-116.85%	-19.07%	100.00%	-
DPS	9.97	8.00	7.96	7.50	6.50	6.02	6.01	8.79%
YoY %	24.63%	0.50%	6.13%	15.38%	7.97%	0.17%	-	-
Horiz. %	165.89%	133.11%	132.45%	124.79%	108.15%	100.17%	100.00%	-
NAPS	1.6663	1.5846	1.5181	2.0012	2.542	2.5632	1.9984	-2.98%
YoY %	5.16%	4.38%	-24.14%	-21.27%	-0.83%	28.26%	-	-
Horiz. %	83.38%	79.29%	75.97%	100.14%	127.20%	128.26%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	1.46	2.50	1.83	1.32	1.25	1.00	1.00	-
P/RPS	1.51	2.78	2.62	2.12	1.71	1.84	2.07	-5.11%
YoY %	-45.68%	6.11%	23.58%	23.98%	-7.07%	-11.11%	-	-
Horiz. %	72.95%	134.30%	126.57%	102.42%	82.61%	88.89%	100.00%	-
P/EPS	9.27	16.33	31.22	22.43	11.87	57.89	-11.08	-
YoY %	-43.23%	-47.69%	39.19%	88.96%	-79.50%	622.47%	-	-
Horiz. %	-83.66%	-147.38%	-281.77%	-202.44%	-107.13%	-522.47%	100.00%	-
EY	10.79	6.12	3.20	4.46	8.42	1.73	-9.03	-
YoY %	76.31%	91.25%	-28.25%	-47.03%	386.71%	119.16%	-	-
Horiz. %	-119.49%	-67.77%	-35.44%	-49.39%	-93.24%	-19.16%	100.00%	-
DY	6.85	3.20	4.37	5.68	5.20	6.00	6.01	2.20%
YoY %	114.06%	-26.77%	-23.06%	9.23%	-13.33%	-0.17%	-	-
Horiz. %	113.98%	53.24%	72.71%	94.51%	86.52%	99.83%	100.00%	-
P/NAPS	0.88	1.58	1.20	0.66	0.49	0.39	0.50	9.87%
YoY %	-44.30%	31.67%	81.82%	34.69%	25.64%	-22.00%	-	-
Horiz. %	176.00%	316.00%	240.00%	132.00%	98.00%	78.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	06/11/08	06/11/07	01/11/06	28/10/05	09/11/04	11/11/03	21/11/02	-
Price	1.50	2.33	2.15	1.30	1.22	1.11	0.98	-
P/RPS	1.55	2.59	3.07	2.09	1.67	2.04	2.03	-4.39%
YoY %	-40.15%	-15.64%	46.89%	25.15%	-18.14%	0.49%	-	-
Horiz. %	76.35%	127.59%	151.23%	102.96%	82.27%	100.49%	100.00%	-
P/EPS	9.52	15.22	36.68	22.09	11.59	64.25	-10.86	-
YoY %	-37.45%	-58.51%	66.05%	90.60%	-81.96%	691.62%	-	-
Horiz. %	-87.66%	-140.15%	-337.75%	-203.41%	-106.72%	-591.62%	100.00%	-
EY	10.50	6.57	2.73	4.53	8.63	1.56	-9.21	-
YoY %	59.82%	140.66%	-39.74%	-47.51%	453.21%	116.94%	-	-
Horiz. %	-114.01%	-71.34%	-29.64%	-49.19%	-93.70%	-16.94%	100.00%	-
DY	6.67	3.43	3.72	5.77	5.33	5.41	6.14	1.38%
YoY %	94.46%	-7.80%	-35.53%	8.26%	-1.48%	-11.89%	-	-
Horiz. %	108.63%	55.86%	60.59%	93.97%	86.81%	88.11%	100.00%	-
P/NAPS	0.90	1.47	1.41	0.65	0.48	0.43	0.49	10.65%
YoY %	-38.78%	4.26%	116.92%	35.42%	11.63%	-12.24%	-	-
Horiz. %	183.67%	300.00%	287.76%	132.65%	97.96%	87.76%	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

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:50:00

EMA 5

10 Mins

SELL

2024-05-09 16:35:00

EMA 5

5 Mins

SELL

2024-05-09 16:25:00

EMA 5

5 Mins

BUY

2024-05-09 16:25:00

MACD/RSI

5 Mins

BUY

2024-05-09 16:20:00

EMA 5

10 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

PTRANS

PERAK TRANSIT BERHAD

316

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

311

MPI

MALAYSIAN PACIFIC INDUSTRIES

311

VSTECS

VSTECS BERHAD

260

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

PBBANK

PUBLIC BANK BHD

205

DNEX

DAGANG NEXCHANGE BERHAD

186

INARI

INARI AMERTRON BERHAD

184

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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