[SHANG] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	426,084	348,677	291,732	298,318	269,722	248,912	202,288	13.20%
YoY %	22.20%	19.52%	-2.21%	10.60%	8.36%	23.05%	-	-
Horiz. %	210.63%	172.37%	144.22%	147.47%	133.34%	123.05%	100.00%	-
PBT	110,661	52,722	52,329	27,165	34,218	12,090	-26,777	-
YoY %	109.90%	0.75%	92.63%	-20.61%	183.03%	145.15%	-	-
Horiz. %	-413.27%	-196.89%	-195.43%	-101.45%	-127.79%	-45.15%	100.00%	-
Tax	-16,460	-5,718	-6,955	-2,009	-11,146	-4,342	-4,479	24.20%
YoY %	-187.86%	17.79%	-246.19%	81.98%	-156.70%	3.06%	-	-
Horiz. %	367.49%	127.66%	155.28%	44.85%	248.85%	96.94%	100.00%	-
NP	94,201	47,004	45,374	25,156	23,072	7,748	-31,256	-
YoY %	100.41%	3.59%	80.37%	9.03%	197.78%	124.79%	-	-
Horiz. %	-301.39%	-150.38%	-145.17%	-80.48%	-73.82%	-24.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,093	41,441	42,658	25,156	23,072	7,748	-31,256	-
YoY %	110.16%	-2.85%	69.57%	9.03%	197.78%	124.79%	-	-
Horiz. %	-278.64%	-132.59%	-136.48%	-80.48%	-73.82%	-24.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.87%	10.85%	13.29%	7.40%	32.57%	35.91%	-	-
YoY %	37.05%	-18.36%	79.59%	-77.28%	-9.30%	0.00%	-	-
Horiz. %	41.41%	30.21%	37.01%	20.61%	90.70%	100.00%	-	-
Total Cost	331,883	301,673	246,358	273,162	246,650	241,164	233,544	6.02%
YoY %	10.01%	22.45%	-9.81%	10.75%	2.27%	3.26%	-	-
Horiz. %	142.11%	129.17%	105.49%	116.96%	105.61%	103.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,088	686,883	685,179	881,599	1,150,280	1,149,139	1,166,785	-7.13%
YoY %	8.91%	0.25%	-22.28%	-23.36%	0.10%	-1.51%	-	-
Horiz. %	64.12%	58.87%	58.72%	75.56%	98.59%	98.49%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	44,023	35,014	35,178	48,444	28,591	26,507	26,411	8.88%
YoY %	25.73%	-0.47%	-27.38%	69.44%	7.86%	0.36%	-	-
Horiz. %	166.68%	132.57%	133.19%	183.42%	108.25%	100.36%	100.00%	-
Div Payout %	50.55%	84.49%	82.47%	192.58%	123.92%	342.12%	0.00%	-
YoY %	-40.17%	2.45%	-57.18%	55.41%	-63.78%	0.00%	-	-
Horiz. %	14.78%	24.70%	24.11%	56.29%	36.22%	100.00%	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	748,088	686,883	685,179	881,599	1,150,280	1,149,139	1,166,785	-7.13%
YoY %	8.91%	0.25%	-22.28%	-23.36%	0.10%	-1.51%	-	-
Horiz. %	64.12%	58.87%	58.72%	75.56%	98.59%	98.49%	100.00%	-
NOSH	439,948	440,056	440,176	440,799	440,720	441,976	424,285	0.60%
YoY %	-0.02%	-0.03%	-0.14%	0.02%	-0.28%	4.17%	-	-
Horiz. %	103.69%	103.72%	103.75%	103.89%	103.87%	104.17%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	22.11%	13.48%	15.55%	8.43%	8.55%	3.11%	-15.45%	-
YoY %	64.02%	-13.31%	84.46%	-1.40%	174.92%	120.13%	-	-
Horiz. %	-143.11%	-87.25%	-100.65%	-54.56%	-55.34%	-20.13%	100.00%	-
ROE	11.64%	6.03%	6.23%	2.85%	2.01%	0.67%	-2.68%	-
YoY %	93.03%	-3.21%	118.60%	41.79%	200.00%	125.00%	-	-
Horiz. %	-434.33%	-225.00%	-232.46%	-106.34%	-75.00%	-25.00%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	96.85	79.23	66.28	67.68	61.20	56.32	47.68	12.52%
YoY %	22.24%	19.54%	-2.07%	10.59%	8.66%	18.12%	-	-
Horiz. %	203.12%	166.17%	139.01%	141.95%	128.36%	118.12%	100.00%	-
EPS	19.80	9.42	9.69	5.71	5.24	1.75	-7.37	-
YoY %	110.19%	-2.79%	69.70%	8.97%	199.43%	123.74%	-	-
Horiz. %	-268.66%	-127.82%	-131.48%	-77.48%	-71.10%	-23.74%	100.00%	-
DPS	10.00	8.00	8.00	11.00	6.50	6.00	6.22	8.22%
YoY %	25.00%	0.00%	-27.27%	69.23%	8.33%	-3.54%	-	-
Horiz. %	160.77%	128.62%	128.62%	176.85%	104.50%	96.46%	100.00%	-
NAPS	1.7004	1.5609	1.5566	2.00	2.61	2.60	2.75	-7.69%
YoY %	8.94%	0.28%	-22.17%	-23.37%	0.38%	-5.45%	-	-
Horiz. %	61.83%	56.76%	56.60%	72.73%	94.91%	94.55%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 440,799
RPS	96.84	79.24	66.30	67.80	61.30	56.57	45.97	13.20%
YoY %	22.21%	19.52%	-2.21%	10.60%	8.36%	23.06%	-	-
Horiz. %	210.66%	172.37%	144.22%	147.49%	133.35%	123.06%	100.00%	-
EPS	19.79	9.42	9.70	5.72	5.24	1.76	-7.10	-
YoY %	110.08%	-2.89%	69.58%	9.16%	197.73%	124.79%	-	-
Horiz. %	-278.73%	-132.68%	-136.62%	-80.56%	-73.80%	-24.79%	100.00%	-
DPS	10.01	7.96	8.00	11.01	6.50	6.02	6.00	8.89%
YoY %	25.75%	-0.50%	-27.34%	69.38%	7.97%	0.33%	-	-
Horiz. %	166.83%	132.67%	133.33%	183.50%	108.33%	100.33%	100.00%	-
NAPS	1.7002	1.5611	1.5572	2.0036	2.6143	2.6117	2.6518	-7.13%
YoY %	8.91%	0.25%	-22.28%	-23.36%	0.10%	-1.51%	-	-
Horiz. %	64.11%	58.87%	58.72%	75.56%	98.59%	98.49%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	2.50	2.79	1.38	1.25	1.25	0.90	1.05	-
P/RPS	2.58	3.52	2.08	1.85	2.04	1.60	2.20	2.68%
YoY %	-26.70%	69.23%	12.43%	-9.31%	27.50%	-27.27%	-	-
Horiz. %	117.27%	160.00%	94.55%	84.09%	92.73%	72.73%	100.00%	-
P/EPS	12.63	29.63	14.24	21.90	23.88	51.34	-14.25	-
YoY %	-57.37%	108.08%	-34.98%	-8.29%	-53.49%	460.28%	-	-
Horiz. %	-88.63%	-207.93%	-99.93%	-153.68%	-167.58%	-360.28%	100.00%	-
EY	7.92	3.38	7.02	4.57	4.19	1.95	-7.02	-
YoY %	134.32%	-51.85%	53.61%	9.07%	114.87%	127.78%	-	-
Horiz. %	-112.82%	-48.15%	-100.00%	-65.10%	-59.69%	-27.78%	100.00%	-
DY	4.00	2.87	5.80	8.80	5.20	6.67	5.93	-6.34%
YoY %	39.37%	-50.52%	-34.09%	69.23%	-22.04%	12.48%	-	-
Horiz. %	67.45%	48.40%	97.81%	148.40%	87.69%	112.48%	100.00%	-
P/NAPS	1.47	1.79	0.89	0.63	0.48	0.35	0.38	25.26%
YoY %	-17.88%	101.12%	41.27%	31.25%	37.14%	-7.89%	-	-
Horiz. %	386.84%	471.05%	234.21%	165.79%	126.32%	92.11%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	15/05/08	21/05/07	12/06/06	19/05/05	21/05/04	21/05/03	15/05/02	-
Price	2.32	2.63	1.48	1.32	1.20	0.95	1.15	-
P/RPS	2.40	3.32	2.23	1.95	1.96	1.69	2.41	-0.06%
YoY %	-27.71%	48.88%	14.36%	-0.51%	15.98%	-29.88%	-	-
Horiz. %	99.59%	137.76%	92.53%	80.91%	81.33%	70.12%	100.00%	-
P/EPS	11.72	27.93	15.27	23.13	22.92	54.19	-15.61	-
YoY %	-58.04%	82.91%	-33.98%	0.92%	-57.70%	447.15%	-	-
Horiz. %	-75.08%	-178.92%	-97.82%	-148.17%	-146.83%	-347.15%	100.00%	-
EY	8.53	3.58	6.55	4.32	4.36	1.85	-6.41	-
YoY %	138.27%	-45.34%	51.62%	-0.92%	135.68%	128.86%	-	-
Horiz. %	-133.07%	-55.85%	-102.18%	-67.39%	-68.02%	-28.86%	100.00%	-
DY	4.31	3.04	5.41	8.33	5.42	6.32	5.41	-3.71%
YoY %	41.78%	-43.81%	-35.05%	53.69%	-14.24%	16.82%	-	-
Horiz. %	79.67%	56.19%	100.00%	153.97%	100.18%	116.82%	100.00%	-
P/NAPS	1.36	1.68	0.95	0.66	0.46	0.37	0.42	21.61%
YoY %	-19.05%	76.84%	43.94%	43.48%	24.32%	-11.90%	-	-
Horiz. %	323.81%	400.00%	226.19%	157.14%	109.52%	88.10%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:15:00

ADX

5 Mins

BUY

2024-05-16 16:10:00

EMA 5

10 Mins

BUY

2024-05-16 16:00:00

EMA 5

10 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 55

10 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.235

+0.03

284,182,500

REVENUE

0.235

-0.01

274,533,300

TOPGLOV

1.20

-0.06

273,123,900

HSI-HUZ

0.205

-0.04

240,864,400

MQTECH

0.015

-0.005

158,292,500

CAREPLS

0.35

-0.03

101,128,700

MYEG

1.03

0.00

97,384,100

SINKUNG

0.15

+0.01

95,771,500

SUPERMX

1.00

-0.08

92,271,300

HSI-CV8

0.15

+0.015

85,318,600

More active Stocks

MPI

33.50

+0.98

192,600

F&N

33.24

+0.76

257,600

HEIM

24.76

+0.56

349,400

CARLSBG

20.16

+0.54

414,500

UTDPLT

26.16

+0.54

279,900

NESTLE

129.50

+0.50

31,700

ALLIANZ

22.08

+0.40

34,000

PANAMY

19.64

+0.38

20,800

KSENG

6.31

+0.33

513,700

PENTA

4.75

+0.30

4,017,500

More gainer Stocks

AJI

16.14

-0.42

226,500

AIRPORT

10.00

-0.40

25,761,400

KOSSAN

2.48

-0.26

22,263,500

DLADY

32.72

-0.22

2,100

HARTA

3.62

-0.20

35,729,500

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

780,900

ICAP

3.31

-0.13

407,300

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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