[SHANG] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	393,078	426,084	348,677	291,732	298,318	269,722	248,912	7.90%
YoY %	-7.75%	22.20%	19.52%	-2.21%	10.60%	8.36%	-	-
Horiz. %	157.92%	171.18%	140.08%	117.20%	119.85%	108.36%	100.00%	-
PBT	50,023	110,661	52,722	52,329	27,165	34,218	12,090	26.67%
YoY %	-54.80%	109.90%	0.75%	92.63%	-20.61%	183.03%	-	-
Horiz. %	413.76%	915.31%	436.08%	432.83%	224.69%	283.03%	100.00%	-
Tax	-8,564	-16,460	-5,718	-6,955	-2,009	-11,146	-4,342	11.97%
YoY %	47.97%	-187.86%	17.79%	-246.19%	81.98%	-156.70%	-	-
Horiz. %	197.24%	379.09%	131.69%	160.18%	46.27%	256.70%	100.00%	-
NP	41,459	94,201	47,004	45,374	25,156	23,072	7,748	32.21%
YoY %	-55.99%	100.41%	3.59%	80.37%	9.03%	197.78%	-	-
Horiz. %	535.09%	1,215.81%	606.66%	585.62%	324.68%	297.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,835	87,093	41,441	42,658	25,156	23,072	7,748	27.81%
YoY %	-61.15%	110.16%	-2.85%	69.57%	9.03%	197.78%	-	-
Horiz. %	436.69%	1,124.07%	534.86%	550.57%	324.68%	297.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.12%	14.87%	10.85%	13.29%	7.40%	32.57%	35.91%	-
YoY %	15.13%	37.05%	-18.36%	79.59%	-77.28%	-9.30%	-	-
Horiz. %	47.67%	41.41%	30.21%	37.01%	20.61%	90.70%	100.00%	-
Total Cost	351,619	331,883	301,673	246,358	273,162	246,650	241,164	6.48%
YoY %	5.95%	10.01%	22.45%	-9.81%	10.75%	2.27%	-	-
Horiz. %	145.80%	137.62%	125.09%	102.15%	113.27%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	750,118	748,088	686,883	685,179	881,599	1,150,280	1,149,139	-6.85%
YoY %	0.27%	8.91%	0.25%	-22.28%	-23.36%	0.10%	-	-
Horiz. %	65.28%	65.10%	59.77%	59.63%	76.72%	100.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	35,050	44,023	35,014	35,178	48,444	28,591	26,507	4.76%
YoY %	-20.38%	25.73%	-0.47%	-27.38%	69.44%	7.86%	-	-
Horiz. %	132.23%	166.08%	132.09%	132.71%	182.76%	107.86%	100.00%	-
Div Payout %	103.59%	50.55%	84.49%	82.47%	192.58%	123.92%	342.12%	-
YoY %	104.93%	-40.17%	2.45%	-57.18%	55.41%	-63.78%	-	-
Horiz. %	30.28%	14.78%	24.70%	24.11%	56.29%	36.22%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	750,118	748,088	686,883	685,179	881,599	1,150,280	1,149,139	-6.85%
YoY %	0.27%	8.91%	0.25%	-22.28%	-23.36%	0.10%	-	-
Horiz. %	65.28%	65.10%	59.77%	59.63%	76.72%	100.10%	100.00%	-
NOSH	440,391	439,948	440,056	440,176	440,799	440,720	441,976	-0.05%
YoY %	0.10%	-0.02%	-0.03%	-0.14%	0.02%	-0.28%	-	-
Horiz. %	99.64%	99.54%	99.57%	99.59%	99.73%	99.72%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	10.55%	22.11%	13.48%	15.55%	8.43%	8.55%	3.11%	-
YoY %	-52.28%	64.02%	-13.31%	84.46%	-1.40%	174.92%	-	-
Horiz. %	339.23%	710.93%	433.44%	500.00%	271.06%	274.92%	100.00%	-
ROE	4.51%	11.64%	6.03%	6.23%	2.85%	2.01%	0.67%	-
YoY %	-61.25%	93.03%	-3.21%	118.60%	41.79%	200.00%	-	-
Horiz. %	673.13%	1,737.31%	900.00%	929.85%	425.37%	300.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	89.26	96.85	79.23	66.28	67.68	61.20	56.32	7.96%
YoY %	-7.84%	22.24%	19.54%	-2.07%	10.59%	8.66%	-	-
Horiz. %	158.49%	171.96%	140.68%	117.68%	120.17%	108.66%	100.00%	-
EPS	7.68	19.80	9.42	9.69	5.71	5.24	1.75	27.92%
YoY %	-61.21%	110.19%	-2.79%	69.70%	8.97%	199.43%	-	-
Horiz. %	438.86%	1,131.43%	538.29%	553.71%	326.29%	299.43%	100.00%	-
DPS	8.00	10.00	8.00	8.00	11.00	6.50	6.00	4.90%
YoY %	-20.00%	25.00%	0.00%	-27.27%	69.23%	8.33%	-	-
Horiz. %	133.33%	166.67%	133.33%	133.33%	183.33%	108.33%	100.00%	-
NAPS	1.7033	1.7004	1.5609	1.5566	2.00	2.61	2.60	-6.80%
YoY %	0.17%	8.94%	0.28%	-22.17%	-23.37%	0.38%	-	-
Horiz. %	65.51%	65.40%	60.03%	59.87%	76.92%	100.38%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 440,176
RPS	89.34	96.84	79.24	66.30	67.80	61.30	56.57	7.90%
YoY %	-7.74%	22.21%	19.52%	-2.21%	10.60%	8.36%	-	-
Horiz. %	157.93%	171.19%	140.07%	117.20%	119.85%	108.36%	100.00%	-
EPS	7.69	19.79	9.42	9.70	5.72	5.24	1.76	27.83%
YoY %	-61.14%	110.08%	-2.89%	69.58%	9.16%	197.73%	-	-
Horiz. %	436.93%	1,124.43%	535.23%	551.14%	325.00%	297.73%	100.00%	-
DPS	7.97	10.01	7.96	8.00	11.01	6.50	6.02	4.78%
YoY %	-20.38%	25.75%	-0.50%	-27.34%	69.38%	7.97%	-	-
Horiz. %	132.39%	166.28%	132.23%	132.89%	182.89%	107.97%	100.00%	-
NAPS	1.7048	1.7002	1.5611	1.5572	2.0036	2.6143	2.6117	-6.85%
YoY %	0.27%	8.91%	0.25%	-22.28%	-23.36%	0.10%	-	-
Horiz. %	65.28%	65.10%	59.77%	59.62%	76.72%	100.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.55	2.50	2.79	1.38	1.25	1.25	0.90	-
P/RPS	1.74	2.58	3.52	2.08	1.85	2.04	1.60	1.40%
YoY %	-32.56%	-26.70%	69.23%	12.43%	-9.31%	27.50%	-	-
Horiz. %	108.75%	161.25%	220.00%	130.00%	115.62%	127.50%	100.00%	-
P/EPS	20.17	12.63	29.63	14.24	21.90	23.88	51.34	-14.40%
YoY %	59.70%	-57.37%	108.08%	-34.98%	-8.29%	-53.49%	-	-
Horiz. %	39.29%	24.60%	57.71%	27.74%	42.66%	46.51%	100.00%	-
EY	4.96	7.92	3.38	7.02	4.57	4.19	1.95	16.81%
YoY %	-37.37%	134.32%	-51.85%	53.61%	9.07%	114.87%	-	-
Horiz. %	254.36%	406.15%	173.33%	360.00%	234.36%	214.87%	100.00%	-
DY	5.16	4.00	2.87	5.80	8.80	5.20	6.67	-4.18%
YoY %	29.00%	39.37%	-50.52%	-34.09%	69.23%	-22.04%	-	-
Horiz. %	77.36%	59.97%	43.03%	86.96%	131.93%	77.96%	100.00%	-
P/NAPS	0.91	1.47	1.79	0.89	0.63	0.48	0.35	17.24%
YoY %	-38.10%	-17.88%	101.12%	41.27%	31.25%	37.14%	-	-
Horiz. %	260.00%	420.00%	511.43%	254.29%	180.00%	137.14%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	15/05/08	21/05/07	12/06/06	19/05/05	21/05/04	21/05/03	-
Price	1.90	2.32	2.63	1.48	1.32	1.20	0.95	-
P/RPS	2.13	2.40	3.32	2.23	1.95	1.96	1.69	3.92%
YoY %	-11.25%	-27.71%	48.88%	14.36%	-0.51%	15.98%	-	-
Horiz. %	126.04%	142.01%	196.45%	131.95%	115.38%	115.98%	100.00%	-
P/EPS	24.73	11.72	27.93	15.27	23.13	22.92	54.19	-12.24%
YoY %	111.01%	-58.04%	82.91%	-33.98%	0.92%	-57.70%	-	-
Horiz. %	45.64%	21.63%	51.54%	28.18%	42.68%	42.30%	100.00%	-
EY	4.04	8.53	3.58	6.55	4.32	4.36	1.85	13.88%
YoY %	-52.64%	138.27%	-45.34%	51.62%	-0.92%	135.68%	-	-
Horiz. %	218.38%	461.08%	193.51%	354.05%	233.51%	235.68%	100.00%	-
DY	4.21	4.31	3.04	5.41	8.33	5.42	6.32	-6.54%
YoY %	-2.32%	41.78%	-43.81%	-35.05%	53.69%	-14.24%	-	-
Horiz. %	66.61%	68.20%	48.10%	85.60%	131.80%	85.76%	100.00%	-
P/NAPS	1.12	1.36	1.68	0.95	0.66	0.46	0.37	20.25%
YoY %	-17.65%	-19.05%	76.84%	43.94%	43.48%	24.32%	-	-
Horiz. %	302.70%	367.57%	454.05%	256.76%	178.38%	124.32%	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 11:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 11:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 11:00:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-16 11:00:00

TURTLE SYSTEM 20

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

SINKUNG

0.15

+0.01

59,517,000

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.055

+0.01

56,245,300

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

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