[SHANG] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	361,229	425,169	396,376	307,090	274,313	321,240	238,997	7.12%
YoY %	-15.04%	7.26%	29.07%	11.95%	-14.61%	34.41%	-	-
Horiz. %	151.14%	177.90%	165.85%	128.49%	114.78%	134.41%	100.00%	-
PBT	42,391	92,499	81,668	41,370	25,713	60,708	12,636	22.32%
YoY %	-54.17%	13.26%	97.41%	60.89%	-57.64%	380.44%	-	-
Horiz. %	335.48%	732.03%	646.31%	327.40%	203.49%	480.44%	100.00%	-
Tax	-3,422	-14,962	-7,535	-11,189	954	-14,343	-5,055	-6.29%
YoY %	77.13%	-98.57%	32.66%	-1,272.85%	106.65%	-183.74%	-	-
Horiz. %	67.70%	295.98%	149.06%	221.35%	-18.87%	283.74%	100.00%	-
NP	38,969	77,537	74,133	30,181	26,667	46,365	7,581	31.33%
YoY %	-49.74%	4.59%	145.63%	13.18%	-42.48%	511.59%	-	-
Horiz. %	514.04%	1,022.78%	977.88%	398.11%	351.76%	611.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,524	69,248	67,374	25,728	25,912	46,365	7,581	26.78%
YoY %	-54.48%	2.78%	161.87%	-0.71%	-44.11%	511.59%	-	-
Horiz. %	415.83%	913.44%	888.72%	339.37%	341.80%	611.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.07%	16.18%	9.23%	27.05%	-3.71%	23.63%	40.00%	-
YoY %	-50.12%	75.30%	-65.88%	829.11%	-115.70%	-40.92%	-	-
Horiz. %	20.18%	40.45%	23.08%	67.62%	-9.28%	59.08%	100.00%	-
Total Cost	322,260	347,632	322,243	276,909	247,646	274,875	231,416	5.66%
YoY %	-7.30%	7.88%	16.37%	11.82%	-9.91%	18.78%	-	-
Horiz. %	139.26%	150.22%	139.25%	119.66%	107.01%	118.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	739,550	733,191	697,223	667,942	880,507	1,118,477	1,127,811	-6.78%
YoY %	0.87%	5.16%	4.38%	-24.14%	-21.28%	-0.83%	-	-
Horiz. %	65.57%	65.01%	61.82%	59.22%	78.07%	99.17%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	35,198	43,884	35,205	35,003	33,006	28,607	26,483	4.85%
YoY %	-19.79%	24.65%	0.58%	6.05%	15.38%	8.02%	-	-
Horiz. %	132.91%	165.71%	132.93%	132.17%	124.63%	108.02%	100.00%	-
Div Payout %	111.66%	63.37%	52.25%	136.05%	127.38%	61.70%	349.34%	-
YoY %	76.20%	21.28%	-61.60%	6.81%	106.45%	-82.34%	-	-
Horiz. %	31.96%	18.14%	14.96%	38.94%	36.46%	17.66%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	739,550	733,191	697,223	667,942	880,507	1,118,477	1,127,811	-6.78%
YoY %	0.87%	5.16%	4.38%	-24.14%	-21.28%	-0.83%	-	-
Horiz. %	65.57%	65.01%	61.82%	59.22%	78.07%	99.17%	100.00%	-
NOSH	440,418	439,668	440,110	438,916	440,253	440,345	438,837	0.05%
YoY %	0.17%	-0.10%	0.27%	-0.30%	-0.02%	0.34%	-	-
Horiz. %	100.36%	100.19%	100.29%	100.02%	100.32%	100.34%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	10.79%	18.24%	18.70%	9.83%	9.72%	14.43%	3.17%	-
YoY %	-40.84%	-2.46%	90.23%	1.13%	-32.64%	355.21%	-	-
Horiz. %	340.38%	575.39%	589.91%	310.09%	306.62%	455.21%	100.00%	-
ROE	4.26%	9.44%	9.66%	3.85%	2.94%	4.15%	0.67%	-
YoY %	-54.87%	-2.28%	150.91%	30.95%	-29.16%	519.40%	-	-
Horiz. %	635.82%	1,408.96%	1,441.79%	574.63%	438.81%	619.40%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	82.02	96.70	90.06	69.97	62.31	72.95	54.46	7.05%
YoY %	-15.18%	7.37%	28.71%	12.29%	-14.59%	33.95%	-	-
Horiz. %	150.61%	177.56%	165.37%	128.48%	114.41%	133.95%	100.00%	-
EPS	7.16	15.75	15.31	5.86	5.89	10.53	1.73	26.68%
YoY %	-54.54%	2.87%	161.26%	-0.51%	-44.06%	508.67%	-	-
Horiz. %	413.87%	910.40%	884.97%	338.73%	340.46%	608.67%	100.00%	-
DPS	8.00	10.00	8.00	8.00	7.50	6.50	6.00	4.90%
YoY %	-20.00%	25.00%	0.00%	6.67%	15.38%	8.33%	-	-
Horiz. %	133.33%	166.67%	133.33%	133.33%	125.00%	108.33%	100.00%	-
NAPS	1.6792	1.6676	1.5842	1.5218	2.00	2.54	2.57	-6.84%
YoY %	0.70%	5.26%	4.10%	-23.91%	-21.26%	-1.17%	-	-
Horiz. %	65.34%	64.89%	61.64%	59.21%	77.82%	98.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 438,916
RPS	82.10	96.63	90.09	69.79	62.34	73.01	54.32	7.11%
YoY %	-15.04%	7.26%	29.09%	11.95%	-14.61%	34.41%	-	-
Horiz. %	151.14%	177.89%	165.85%	128.48%	114.76%	134.41%	100.00%	-
EPS	7.16	15.74	15.31	5.85	5.89	10.54	1.72	26.80%
YoY %	-54.51%	2.81%	161.71%	-0.68%	-44.12%	512.79%	-	-
Horiz. %	416.28%	915.12%	890.12%	340.12%	342.44%	612.79%	100.00%	-
DPS	8.00	9.97	8.00	7.96	7.50	6.50	6.02	4.84%
YoY %	-19.76%	24.63%	0.50%	6.13%	15.38%	7.97%	-	-
Horiz. %	132.89%	165.61%	132.89%	132.23%	124.58%	107.97%	100.00%	-
NAPS	1.6808	1.6663	1.5846	1.5181	2.0012	2.542	2.5632	-6.78%
YoY %	0.87%	5.16%	4.38%	-24.14%	-21.27%	-0.83%	-	-
Horiz. %	65.57%	65.01%	61.82%	59.23%	78.07%	99.17%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.81	1.46	2.50	1.83	1.32	1.25	1.00	-
P/RPS	2.21	1.51	2.78	2.62	2.12	1.71	1.84	3.09%
YoY %	46.36%	-45.68%	6.11%	23.58%	23.98%	-7.07%	-	-
Horiz. %	120.11%	82.07%	151.09%	142.39%	115.22%	92.93%	100.00%	-
P/EPS	25.29	9.27	16.33	31.22	22.43	11.87	57.89	-12.88%
YoY %	172.82%	-43.23%	-47.69%	39.19%	88.96%	-79.50%	-	-
Horiz. %	43.69%	16.01%	28.21%	53.93%	38.75%	20.50%	100.00%	-
EY	3.95	10.79	6.12	3.20	4.46	8.42	1.73	14.73%
YoY %	-63.39%	76.31%	91.25%	-28.25%	-47.03%	386.71%	-	-
Horiz. %	228.32%	623.70%	353.76%	184.97%	257.80%	486.71%	100.00%	-
DY	4.42	6.85	3.20	4.37	5.68	5.20	6.00	-4.96%
YoY %	-35.47%	114.06%	-26.77%	-23.06%	9.23%	-13.33%	-	-
Horiz. %	73.67%	114.17%	53.33%	72.83%	94.67%	86.67%	100.00%	-
P/NAPS	1.08	0.88	1.58	1.20	0.66	0.49	0.39	18.48%
YoY %	22.73%	-44.30%	31.67%	81.82%	34.69%	25.64%	-	-
Horiz. %	276.92%	225.64%	405.13%	307.69%	169.23%	125.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	06/11/08	06/11/07	01/11/06	28/10/05	09/11/04	11/11/03	-
Price	1.86	1.50	2.33	2.15	1.30	1.22	1.11	-
P/RPS	2.27	1.55	2.59	3.07	2.09	1.67	2.04	1.79%
YoY %	46.45%	-40.15%	-15.64%	46.89%	25.15%	-18.14%	-	-
Horiz. %	111.27%	75.98%	126.96%	150.49%	102.45%	81.86%	100.00%	-
P/EPS	25.99	9.52	15.22	36.68	22.09	11.59	64.25	-13.99%
YoY %	173.00%	-37.45%	-58.51%	66.05%	90.60%	-81.96%	-	-
Horiz. %	40.45%	14.82%	23.69%	57.09%	34.38%	18.04%	100.00%	-
EY	3.85	10.50	6.57	2.73	4.53	8.63	1.56	16.23%
YoY %	-63.33%	59.82%	140.66%	-39.74%	-47.51%	453.21%	-	-
Horiz. %	246.79%	673.08%	421.15%	175.00%	290.38%	553.21%	100.00%	-
DY	4.30	6.67	3.43	3.72	5.77	5.33	5.41	-3.75%
YoY %	-35.53%	94.46%	-7.80%	-35.53%	8.26%	-1.48%	-	-
Horiz. %	79.48%	123.29%	63.40%	68.76%	106.65%	98.52%	100.00%	-
P/NAPS	1.11	0.90	1.47	1.41	0.65	0.48	0.43	17.10%
YoY %	23.33%	-38.78%	4.26%	116.92%	35.42%	11.63%	-	-
Horiz. %	258.14%	209.30%	341.86%	327.91%	151.16%	111.63%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:50:00

EMA 5

10 Mins

SELL

2024-05-10 16:40:00

EMA 5

5 Mins

SELL

2024-05-10 16:25:00

EMA 5

5 Mins

BUY

2024-05-10 16:20:00

EMA 5

10 Mins

BUY

2024-05-10 16:15:00

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

384

MYEG

MY E.G. SERVICES BHD

384

PTRANS

PERAK TRANSIT BERHAD

382

HLIND

HONG LEONG INDUSTRIES BHD

374

VSTECS

VSTECS BERHAD

363

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

SNS

SNS NETWORK TECHNOLOGY BERHAD

274

PBBANK

PUBLIC BANK BHD

255

DNEX

DAGANG NEXCHANGE BERHAD

249

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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