[SHANG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
06-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.09%
YoY- 158.57%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 410,724 451,308 410,725 402,496 375,414 389,872 330,520 15.60%
PBT 77,182 141,852 98,406 97,949 74,360 92,832 45,208 42.89%
Tax -21,194 -28,852 -15,213 -22,078 -21,630 -23,864 -4,026 202.92%
NP 55,988 113,000 83,193 75,870 52,730 68,968 41,182 22.74%
-
NP to SH 47,544 102,244 77,242 68,910 47,824 62,840 35,679 21.11%
-
Tax Rate 27.46% 20.34% 15.46% 22.54% 29.09% 25.71% 8.91% -
Total Cost 354,736 338,308 327,532 326,625 322,684 320,904 289,338 14.56%
-
Net Worth 723,945 748,088 722,406 696,818 679,488 686,883 670,993 5.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 26,413 - 43,987 17,594 26,422 - 35,195 -17.43%
Div Payout % 55.56% - 56.95% 25.53% 55.25% - 98.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 723,945 748,088 722,406 696,818 679,488 686,883 670,993 5.19%
NOSH 440,222 439,948 439,874 439,855 440,368 440,056 439,938 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.63% 25.04% 20.26% 18.85% 14.05% 17.69% 12.46% -
ROE 6.57% 13.67% 10.69% 9.89% 7.04% 9.15% 5.32% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.30 102.58 93.37 91.51 85.25 88.60 75.13 15.54%
EPS 10.80 23.24 17.56 15.67 10.86 14.28 8.11 21.06%
DPS 6.00 0.00 10.00 4.00 6.00 0.00 8.00 -17.46%
NAPS 1.6445 1.7004 1.6423 1.5842 1.543 1.5609 1.5252 5.15%
Adjusted Per Share Value based on latest NOSH - 440,110
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.35 102.57 93.35 91.48 85.32 88.61 75.12 15.60%
EPS 10.81 23.24 17.56 15.66 10.87 14.28 8.11 21.13%
DPS 6.00 0.00 10.00 4.00 6.01 0.00 8.00 -17.46%
NAPS 1.6453 1.7002 1.6418 1.5837 1.5443 1.5611 1.525 5.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.00 2.50 2.53 2.50 2.82 2.79 2.15 -
P/RPS 2.14 2.44 2.71 2.73 3.31 3.15 2.86 -17.59%
P/EPS 18.52 10.76 14.41 15.96 25.97 19.54 26.51 -21.28%
EY 5.40 9.30 6.94 6.27 3.85 5.12 3.77 27.09%
DY 3.00 0.00 3.95 1.60 2.13 0.00 3.72 -13.37%
P/NAPS 1.22 1.47 1.54 1.58 1.83 1.79 1.41 -9.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 15/05/08 26/02/08 06/11/07 28/08/07 21/05/07 28/02/07 -
Price 1.74 2.32 2.40 2.33 2.40 2.63 2.55 -
P/RPS 1.86 2.26 2.57 2.55 2.82 2.97 3.39 -33.00%
P/EPS 16.11 9.98 13.67 14.87 22.10 18.42 31.44 -35.99%
EY 6.21 10.02 7.32 6.72 4.52 5.43 3.18 56.29%
DY 3.45 0.00 4.17 1.72 2.50 0.00 3.14 6.48%
P/NAPS 1.06 1.36 1.46 1.47 1.56 1.68 1.67 -26.16%

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