[SHANG] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
13-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 7.8%
YoY- 78.97%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 237,764 254,704 262,075 264,280 260,488 268,900 232,627 -0.02%
PBT 36,182 50,076 58,255 64,801 58,934 51,316 33,754 -0.07%
Tax -11,528 -15,040 -18,339 -17,848 -15,380 -16,796 -1,036 -2.41%
NP 24,654 35,036 39,916 46,953 43,554 34,520 32,718 0.28%
-
NP to SH 24,654 35,036 39,916 46,953 43,554 34,520 32,718 0.28%
-
Tax Rate 31.86% 30.03% 31.48% 27.54% 26.10% 32.73% 3.07% -
Total Cost 213,110 219,668 222,159 217,326 216,934 234,380 199,909 -0.06%
-
Net Worth 990,562 994,146 986,934 1,003,627 999,964 970,875 985,961 -0.00%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 26,415 - 32,897 20,542 - - - -100.00%
Div Payout % 107.14% - 82.42% 43.75% - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 990,562 994,146 986,934 1,003,627 999,964 970,875 985,961 -0.00%
NOSH 440,250 437,950 438,637 440,187 444,428 431,500 442,135 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 10.37% 13.76% 15.23% 17.77% 16.72% 12.84% 14.06% -
ROE 2.49% 3.52% 4.04% 4.68% 4.36% 3.56% 3.32% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 54.01 58.16 59.75 60.04 58.61 62.32 52.61 -0.02%
EPS 5.60 8.00 9.10 10.67 9.80 8.00 7.40 0.28%
DPS 6.00 0.00 7.50 4.67 0.00 0.00 0.00 -100.00%
NAPS 2.25 2.27 2.25 2.28 2.25 2.25 2.23 -0.00%
Adjusted Per Share Value based on latest NOSH - 433,483
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 54.04 57.89 59.56 60.06 59.20 61.11 52.87 -0.02%
EPS 5.60 7.96 9.07 10.67 9.90 7.85 7.44 0.28%
DPS 6.00 0.00 7.48 4.67 0.00 0.00 0.00 -100.00%
NAPS 2.2513 2.2594 2.243 2.281 2.2726 2.2065 2.2408 -0.00%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.10 1.04 1.06 1.17 1.17 1.30 0.00 -
P/RPS 2.04 1.79 1.77 1.95 2.00 2.09 0.00 -100.00%
P/EPS 19.64 13.00 11.65 10.97 11.94 16.25 0.00 -100.00%
EY 5.09 7.69 8.58 9.12 8.38 6.15 0.00 -100.00%
DY 5.45 0.00 7.08 3.99 0.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.46 0.47 0.51 0.52 0.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 13/08/01 14/05/01 26/02/01 13/11/00 22/08/00 15/05/00 24/02/00 -
Price 1.12 1.05 1.05 1.14 1.18 1.25 1.40 -
P/RPS 2.07 1.81 1.76 1.90 2.01 2.01 2.66 0.25%
P/EPS 20.00 13.13 11.54 10.69 12.04 15.62 18.92 -0.05%
EY 5.00 7.62 8.67 9.36 8.31 6.40 5.29 0.05%
DY 5.36 0.00 7.14 4.09 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.46 0.47 0.50 0.52 0.56 0.63 0.23%

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