[SHANG] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -110.87%
YoY- 83.69%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 322,808 253,219 237,377 214,194 256,796 233,547 230,110 25.29%
PBT 63,676 24,710 18,186 4,286 25,644 5,769 9,030 267.29%
Tax -22,072 -8,238 -9,224 -5,938 -10,440 -2,500 -5,817 143.07%
NP 41,604 16,472 8,962 -1,652 15,204 3,269 3,213 450.56%
-
NP to SH 41,604 16,472 8,962 -1,652 15,204 3,269 3,213 450.56%
-
Tax Rate 34.66% 33.34% 50.72% 138.54% 40.71% 43.34% 64.42% -
Total Cost 281,204 236,747 228,414 215,846 241,592 230,278 226,897 15.36%
-
Net Worth 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 1,138,729 877,037 19.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 28,627 17,573 26,084 - 26,379 17,540 -
Div Payout % - 173.80% 196.08% 0.00% - 806.97% 545.87% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 1,138,729 877,037 19.79%
NOSH 440,720 440,427 439,346 434,736 441,976 439,663 438,518 0.33%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.89% 6.51% 3.78% -0.77% 5.92% 1.40% 1.40% -
ROE 3.62% 1.45% 0.79% -0.15% 1.32% 0.29% 0.37% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 73.25 57.49 54.03 49.27 58.10 53.12 52.47 24.88%
EPS 9.44 3.74 2.04 -0.38 3.44 0.74 0.73 450.07%
DPS 0.00 6.50 4.00 6.00 0.00 6.00 4.00 -
NAPS 2.61 2.58 2.57 2.57 2.60 2.59 2.00 19.39%
Adjusted Per Share Value based on latest NOSH - 440,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 73.40 57.58 53.98 48.70 58.39 53.11 52.32 25.29%
EPS 9.46 3.75 2.04 -0.38 3.46 0.74 0.73 450.85%
DPS 0.00 6.51 4.00 5.93 0.00 6.00 3.99 -
NAPS 2.6156 2.5838 2.5675 2.5405 2.613 2.5893 1.9943 19.79%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.25 1.10 1.00 0.98 0.90 0.96 1.00 -
P/RPS 1.71 1.91 1.85 1.99 1.55 1.81 1.91 -7.10%
P/EPS 13.24 29.41 49.02 -257.89 26.16 129.12 136.47 -78.85%
EY 7.55 3.40 2.04 -0.39 3.82 0.77 0.73 374.02%
DY 0.00 5.91 4.00 6.12 0.00 6.25 4.00 -
P/NAPS 0.48 0.43 0.39 0.38 0.35 0.37 0.50 -2.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 25/02/04 11/11/03 19/08/03 21/05/03 27/02/03 21/11/02 -
Price 1.20 1.14 1.11 0.99 0.95 0.91 0.98 -
P/RPS 1.64 1.98 2.05 2.01 1.64 1.71 1.87 -8.37%
P/EPS 12.71 30.48 54.41 -260.53 27.62 122.39 133.74 -79.14%
EY 7.87 3.28 1.84 -0.38 3.62 0.82 0.75 378.61%
DY 0.00 5.70 3.60 6.06 0.00 6.59 4.08 -
P/NAPS 0.46 0.44 0.43 0.39 0.37 0.35 0.49 -4.12%

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
Post a Comment