[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

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