[SHANG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 125.47%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 317,244 280,089 278,686 260,926 270,672 311,352 328,072 -2.21%
PBT 62,776 44,673 53,740 52,286 32,152 35,046 66,184 -3.46%
Tax -17,096 -5,413 -9,698 -9,204 -13,688 -4,105 -17,364 -1.03%
NP 45,680 39,260 44,041 43,082 18,464 30,941 48,820 -4.33%
-
NP to SH 39,792 37,326 42,114 41,630 18,464 30,941 48,820 -12.75%
-
Tax Rate 27.23% 12.12% 18.05% 17.60% 42.57% 11.71% 26.24% -
Total Cost 271,564 240,829 234,645 217,844 252,208 280,411 279,252 -1.84%
-
Net Worth 685,179 657,632 879,956 879,674 881,599 1,113,523 1,117,813 -27.86%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 35,188 17,599 26,390 - 33,009 17,603 -
Div Payout % - 94.27% 41.79% 63.39% - 106.69% 36.06% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 685,179 657,632 879,956 879,674 881,599 1,113,523 1,117,813 -27.86%
NOSH 440,176 439,858 439,978 439,837 440,799 440,128 440,084 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.40% 14.02% 15.80% 16.51% 6.82% 9.94% 14.88% -
ROE 5.81% 5.68% 4.79% 4.73% 2.09% 2.78% 4.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 72.07 63.68 63.34 59.32 61.40 70.74 74.55 -2.23%
EPS 9.04 8.48 9.57 9.46 4.20 7.03 11.09 -12.74%
DPS 0.00 8.00 4.00 6.00 0.00 7.50 4.00 -
NAPS 1.5566 1.4951 2.00 2.00 2.00 2.53 2.54 -27.87%
Adjusted Per Share Value based on latest NOSH - 440,456
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 72.10 63.66 63.34 59.30 61.52 70.76 74.56 -2.21%
EPS 9.04 8.48 9.57 9.46 4.20 7.03 11.10 -12.80%
DPS 0.00 8.00 4.00 6.00 0.00 7.50 4.00 -
NAPS 1.5572 1.4946 1.9999 1.9993 2.0036 2.5307 2.5405 -27.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.38 1.25 1.32 1.28 1.25 1.22 1.25 -
P/RPS 1.91 1.96 2.08 2.16 2.04 1.72 1.68 8.93%
P/EPS 15.27 14.73 13.79 13.52 29.84 17.35 11.27 22.46%
EY 6.55 6.79 7.25 7.39 3.35 5.76 8.87 -18.31%
DY 0.00 6.40 3.03 4.69 0.00 6.15 3.20 -
P/NAPS 0.89 0.84 0.66 0.64 0.63 0.48 0.49 48.92%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 16/03/06 28/10/05 23/08/05 19/05/05 18/02/05 09/11/04 -
Price 1.48 1.35 1.30 1.30 1.32 1.35 1.22 -
P/RPS 2.05 2.12 2.05 2.19 2.15 1.91 1.64 16.05%
P/EPS 16.37 15.91 13.58 13.74 31.51 19.20 11.00 30.37%
EY 6.11 6.29 7.36 7.28 3.17 5.21 9.09 -23.28%
DY 0.00 5.93 3.08 4.62 0.00 5.56 3.28 -
P/NAPS 0.95 0.90 0.65 0.65 0.66 0.53 0.48 57.70%

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