[SHANG] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -53.5%
YoY- -0.59%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 361,832 415,447 421,754 410,724 451,308 410,725 402,496 -6.84%
PBT 56,048 71,474 90,073 77,182 141,852 98,406 97,949 -31.05%
Tax -8,348 -13,690 -21,744 -21,194 -28,852 -15,213 -22,078 -47.67%
NP 47,700 57,784 68,329 55,988 113,000 83,193 75,870 -26.59%
-
NP to SH 40,516 49,267 58,252 47,544 102,244 77,242 68,910 -29.79%
-
Tax Rate 14.89% 19.15% 24.14% 27.46% 20.34% 15.46% 22.54% -
Total Cost 314,132 357,663 353,425 354,736 338,308 327,532 326,625 -2.56%
-
Net Worth 750,118 739,136 733,693 723,945 748,088 722,406 696,818 5.03%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 21,994 17,598 26,413 - 43,987 17,594 -
Div Payout % - 44.64% 30.21% 55.56% - 56.95% 25.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 750,118 739,136 733,693 723,945 748,088 722,406 696,818 5.03%
NOSH 440,391 439,883 439,969 440,222 439,948 439,874 439,855 0.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.18% 13.91% 16.20% 13.63% 25.04% 20.26% 18.85% -
ROE 5.40% 6.67% 7.94% 6.57% 13.67% 10.69% 9.89% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.16 94.44 95.86 93.30 102.58 93.37 91.51 -6.92%
EPS 9.20 11.20 13.24 10.80 23.24 17.56 15.67 -29.86%
DPS 0.00 5.00 4.00 6.00 0.00 10.00 4.00 -
NAPS 1.7033 1.6803 1.6676 1.6445 1.7004 1.6423 1.5842 4.94%
Adjusted Per Share Value based on latest NOSH - 436,341
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.23 94.42 95.85 93.35 102.57 93.35 91.48 -6.85%
EPS 9.21 11.20 13.24 10.81 23.24 17.56 15.66 -29.78%
DPS 0.00 5.00 4.00 6.00 0.00 10.00 4.00 -
NAPS 1.7048 1.6799 1.6675 1.6453 1.7002 1.6418 1.5837 5.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.55 1.65 1.46 2.00 2.50 2.53 2.50 -
P/RPS 1.89 1.75 1.52 2.14 2.44 2.71 2.73 -21.72%
P/EPS 16.85 14.73 11.03 18.52 10.76 14.41 15.96 3.68%
EY 5.94 6.79 9.07 5.40 9.30 6.94 6.27 -3.53%
DY 0.00 3.03 2.74 3.00 0.00 3.95 1.60 -
P/NAPS 0.91 0.98 0.88 1.22 1.47 1.54 1.58 -30.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 -
Price 1.90 1.72 1.50 1.74 2.32 2.40 2.33 -
P/RPS 2.31 1.82 1.56 1.86 2.26 2.57 2.55 -6.37%
P/EPS 20.65 15.36 11.33 16.11 9.98 13.67 14.87 24.44%
EY 4.84 6.51 8.83 6.21 10.02 7.32 6.72 -19.63%
DY 0.00 2.91 2.67 3.45 0.00 4.17 1.72 -
P/NAPS 1.12 1.02 0.90 1.06 1.36 1.46 1.47 -16.56%

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