[SHANG] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	415,916	361,229	425,169	396,376	307,090	274,313	321,240	4.39%
YoY %	15.14%	-15.04%	7.26%	29.07%	11.95%	-14.61%	-	-
Horiz. %	129.47%	112.45%	132.35%	123.39%	95.60%	85.39%	100.00%	-
PBT	84,634	42,391	92,499	81,668	41,370	25,713	60,708	5.69%
YoY %	99.65%	-54.17%	13.26%	97.41%	60.89%	-57.64%	-	-
Horiz. %	139.41%	69.83%	152.37%	134.53%	68.15%	42.36%	100.00%	-
Tax	-9,238	-3,422	-14,962	-7,535	-11,189	954	-14,343	-7.06%
YoY %	-169.96%	77.13%	-98.57%	32.66%	-1,272.85%	106.65%	-	-
Horiz. %	64.41%	23.86%	104.32%	52.53%	78.01%	-6.65%	100.00%	-
NP	75,396	38,969	77,537	74,133	30,181	26,667	46,365	8.43%
YoY %	93.48%	-49.74%	4.59%	145.63%	13.18%	-42.48%	-	-
Horiz. %	162.61%	84.05%	167.23%	159.89%	65.09%	57.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,329	31,524	69,248	67,374	25,728	25,912	46,365	5.87%
YoY %	107.24%	-54.48%	2.78%	161.87%	-0.71%	-44.11%	-	-
Horiz. %	140.90%	67.99%	149.35%	145.31%	55.49%	55.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.92%	8.07%	16.18%	9.23%	27.05%	-3.71%	23.63%	-
YoY %	35.32%	-50.12%	75.30%	-65.88%	829.11%	-115.70%	-	-
Horiz. %	46.21%	34.15%	68.47%	39.06%	114.47%	-15.70%	100.00%	-
Total Cost	340,520	322,260	347,632	322,243	276,909	247,646	274,875	3.63%
YoY %	5.67%	-7.30%	7.88%	16.37%	11.82%	-9.91%	-	-
Horiz. %	123.88%	117.24%	126.47%	117.23%	100.74%	90.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	777,721	739,550	733,191	697,223	667,942	880,507	1,118,477	-5.87%
YoY %	5.16%	0.87%	5.16%	4.38%	-24.14%	-21.28%	-	-
Horiz. %	69.53%	66.12%	65.55%	62.34%	59.72%	78.72%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	35,192	35,198	43,884	35,205	35,003	33,006	28,607	3.51%
YoY %	-0.02%	-19.79%	24.65%	0.58%	6.05%	15.38%	-	-
Horiz. %	123.02%	123.04%	153.40%	123.06%	122.36%	115.38%	100.00%	-
Div Payout %	53.87%	111.66%	63.37%	52.25%	136.05%	127.38%	61.70%	-
YoY %	-51.76%	76.20%	21.28%	-61.60%	6.81%	106.45%	-	-
Horiz. %	87.31%	180.97%	102.71%	84.68%	220.50%	206.45%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	777,721	739,550	733,191	697,223	667,942	880,507	1,118,477	-5.87%
YoY %	5.16%	0.87%	5.16%	4.38%	-24.14%	-21.28%	-	-
Horiz. %	69.53%	66.12%	65.55%	62.34%	59.72%	78.72%	100.00%	-
NOSH	439,962	440,418	439,668	440,110	438,916	440,253	440,345	-0.01%
YoY %	-0.10%	0.17%	-0.10%	0.27%	-0.30%	-0.02%	-	-
Horiz. %	99.91%	100.02%	99.85%	99.95%	99.68%	99.98%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	18.13%	10.79%	18.24%	18.70%	9.83%	9.72%	14.43%	-
YoY %	68.03%	-40.84%	-2.46%	90.23%	1.13%	-32.64%	-	-
Horiz. %	125.64%	74.77%	126.40%	129.59%	68.12%	67.36%	100.00%	-
ROE	8.40%	4.26%	9.44%	9.66%	3.85%	2.94%	4.15%	-
YoY %	97.18%	-54.87%	-2.28%	150.91%	30.95%	-29.16%	-	-
Horiz. %	202.41%	102.65%	227.47%	232.77%	92.77%	70.84%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	94.53	82.02	96.70	90.06	69.97	62.31	72.95	4.41%
YoY %	15.25%	-15.18%	7.37%	28.71%	12.29%	-14.59%	-	-
Horiz. %	129.58%	112.43%	132.56%	123.45%	95.92%	85.41%	100.00%	-
EPS	14.85	7.16	15.75	15.31	5.86	5.89	10.53	5.89%
YoY %	107.40%	-54.54%	2.87%	161.26%	-0.51%	-44.06%	-	-
Horiz. %	141.03%	68.00%	149.57%	145.39%	55.65%	55.94%	100.00%	-
DPS	8.00	8.00	10.00	8.00	8.00	7.50	6.50	3.51%
YoY %	0.00%	-20.00%	25.00%	0.00%	6.67%	15.38%	-	-
Horiz. %	123.08%	123.08%	153.85%	123.08%	123.08%	115.38%	100.00%	-
NAPS	1.7677	1.6792	1.6676	1.5842	1.5218	2.00	2.54	-5.85%
YoY %	5.27%	0.70%	5.26%	4.10%	-23.91%	-21.26%	-	-
Horiz. %	69.59%	66.11%	65.65%	62.37%	59.91%	78.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 440,110
RPS	94.53	82.10	96.63	90.09	69.79	62.34	73.01	4.39%
YoY %	15.14%	-15.04%	7.26%	29.09%	11.95%	-14.61%	-	-
Horiz. %	129.48%	112.45%	132.35%	123.39%	95.59%	85.39%	100.00%	-
EPS	14.85	7.16	15.74	15.31	5.85	5.89	10.54	5.87%
YoY %	107.40%	-54.51%	2.81%	161.71%	-0.68%	-44.12%	-	-
Horiz. %	140.89%	67.93%	149.34%	145.26%	55.50%	55.88%	100.00%	-
DPS	8.00	8.00	9.97	8.00	7.96	7.50	6.50	3.51%
YoY %	0.00%	-19.76%	24.63%	0.50%	6.13%	15.38%	-	-
Horiz. %	123.08%	123.08%	153.38%	123.08%	122.46%	115.38%	100.00%	-
NAPS	1.7675	1.6808	1.6663	1.5846	1.5181	2.0012	2.542	-5.87%
YoY %	5.16%	0.87%	5.16%	4.38%	-24.14%	-21.27%	-	-
Horiz. %	69.53%	66.12%	65.55%	62.34%	59.72%	78.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.96	1.81	1.46	2.50	1.83	1.32	1.25	-
P/RPS	3.13	2.21	1.51	2.78	2.62	2.12	1.71	10.59%
YoY %	41.63%	46.36%	-45.68%	6.11%	23.58%	23.98%	-	-
Horiz. %	183.04%	129.24%	88.30%	162.57%	153.22%	123.98%	100.00%	-
P/EPS	19.93	25.29	9.27	16.33	31.22	22.43	11.87	9.01%
YoY %	-21.19%	172.82%	-43.23%	-47.69%	39.19%	88.96%	-	-
Horiz. %	167.90%	213.06%	78.10%	137.57%	263.02%	188.96%	100.00%	-
EY	5.02	3.95	10.79	6.12	3.20	4.46	8.42	-8.25%
YoY %	27.09%	-63.39%	76.31%	91.25%	-28.25%	-47.03%	-	-
Horiz. %	59.62%	46.91%	128.15%	72.68%	38.00%	52.97%	100.00%	-
DY	2.70	4.42	6.85	3.20	4.37	5.68	5.20	-10.34%
YoY %	-38.91%	-35.47%	114.06%	-26.77%	-23.06%	9.23%	-	-
Horiz. %	51.92%	85.00%	131.73%	61.54%	84.04%	109.23%	100.00%	-
P/NAPS	1.67	1.08	0.88	1.58	1.20	0.66	0.49	22.66%
YoY %	54.63%	22.73%	-44.30%	31.67%	81.82%	34.69%	-	-
Horiz. %	340.82%	220.41%	179.59%	322.45%	244.90%	134.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	09/11/10	05/11/09	06/11/08	06/11/07	01/11/06	28/10/05	09/11/04	-
Price	2.81	1.86	1.50	2.33	2.15	1.30	1.22	-
P/RPS	2.97	2.27	1.55	2.59	3.07	2.09	1.67	10.06%
YoY %	30.84%	46.45%	-40.15%	-15.64%	46.89%	25.15%	-	-
Horiz. %	177.84%	135.93%	92.81%	155.09%	183.83%	125.15%	100.00%	-
P/EPS	18.92	25.99	9.52	15.22	36.68	22.09	11.59	8.50%
YoY %	-27.20%	173.00%	-37.45%	-58.51%	66.05%	90.60%	-	-
Horiz. %	163.24%	224.25%	82.14%	131.32%	316.48%	190.60%	100.00%	-
EY	5.28	3.85	10.50	6.57	2.73	4.53	8.63	-7.85%
YoY %	37.14%	-63.33%	59.82%	140.66%	-39.74%	-47.51%	-	-
Horiz. %	61.18%	44.61%	121.67%	76.13%	31.63%	52.49%	100.00%	-
DY	2.85	4.30	6.67	3.43	3.72	5.77	5.33	-9.90%
YoY %	-33.72%	-35.53%	94.46%	-7.80%	-35.53%	8.26%	-	-
Horiz. %	53.47%	80.68%	125.14%	64.35%	69.79%	108.26%	100.00%	-
P/NAPS	1.59	1.11	0.90	1.47	1.41	0.65	0.48	22.08%
YoY %	43.24%	23.33%	-38.78%	4.26%	116.92%	35.42%	-	-
Horiz. %	331.25%	231.25%	187.50%	306.25%	293.75%	135.42%	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

No trading signals available.

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

333

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

313

YTLPOWR

YTL POWER INTERNATIONAL BHD

148

HLCAP

HONG LEONG CAPITAL BERHAD

134

MYEG

MY E.G. SERVICES BHD

128

SAPNRG

SAPURA ENERGY BERHAD

121

PBBANK

PUBLIC BANK BHD

113

YTL

YTL CORPORATION BHD

100

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