[SHANG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -44.32%
YoY- -46.78%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 389,872 330,520 314,688 300,076 317,244 280,089 278,686 25.11%
PBT 92,832 45,208 49,336 40,322 62,776 44,673 53,740 44.01%
Tax -23,864 -4,026 -17,400 -13,508 -17,096 -5,413 -9,698 82.36%
NP 68,968 41,182 31,936 26,814 45,680 39,260 44,041 34.88%
-
NP to SH 62,840 35,679 26,650 22,156 39,792 37,326 42,114 30.61%
-
Tax Rate 25.71% 8.91% 35.27% 33.50% 27.23% 12.12% 18.05% -
Total Cost 320,904 289,338 282,752 273,262 271,564 240,829 234,645 23.23%
-
Net Worth 686,883 670,993 669,994 669,559 685,179 657,632 879,956 -15.23%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 35,195 17,610 26,376 - 35,188 17,599 -
Div Payout % - 98.64% 66.08% 119.05% - 94.27% 41.79% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 686,883 670,993 669,994 669,559 685,179 657,632 879,956 -15.23%
NOSH 440,056 439,938 440,264 439,603 440,176 439,858 439,978 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.69% 12.46% 10.15% 8.94% 14.40% 14.02% 15.80% -
ROE 9.15% 5.32% 3.98% 3.31% 5.81% 5.68% 4.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 88.60 75.13 71.48 68.26 72.07 63.68 63.34 25.10%
EPS 14.28 8.11 6.05 5.04 9.04 8.48 9.57 30.61%
DPS 0.00 8.00 4.00 6.00 0.00 8.00 4.00 -
NAPS 1.5609 1.5252 1.5218 1.5231 1.5566 1.4951 2.00 -15.24%
Adjusted Per Share Value based on latest NOSH - 434,615
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 88.61 75.12 71.52 68.20 72.10 63.66 63.34 25.10%
EPS 14.28 8.11 6.06 5.04 9.04 8.48 9.57 30.61%
DPS 0.00 8.00 4.00 5.99 0.00 8.00 4.00 -
NAPS 1.5611 1.525 1.5227 1.5217 1.5572 1.4946 1.9999 -15.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.79 2.15 1.83 1.77 1.38 1.25 1.32 -
P/RPS 3.15 2.86 2.56 2.59 1.91 1.96 2.08 31.90%
P/EPS 19.54 26.51 30.23 35.12 15.27 14.73 13.79 26.18%
EY 5.12 3.77 3.31 2.85 6.55 6.79 7.25 -20.71%
DY 0.00 3.72 2.19 3.39 0.00 6.40 3.03 -
P/NAPS 1.79 1.41 1.20 1.16 0.89 0.84 0.66 94.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 28/10/05 -
Price 2.63 2.55 2.15 1.75 1.48 1.35 1.30 -
P/RPS 2.97 3.39 3.01 2.56 2.05 2.12 2.05 28.06%
P/EPS 18.42 31.44 35.52 34.72 16.37 15.91 13.58 22.55%
EY 5.43 3.18 2.82 2.88 6.11 6.29 7.36 -18.36%
DY 0.00 3.14 1.86 3.43 0.00 5.93 3.08 -
P/NAPS 1.68 1.67 1.41 1.15 0.95 0.90 0.65 88.44%

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