[SHANG] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 24.71%
YoY- 127.56%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 264,280 260,488 268,900 232,627 225,237 220,360 234,976 -0.11%
PBT 64,801 58,934 51,316 33,754 27,757 25,390 24,792 -0.97%
Tax -17,848 -15,380 -16,796 -1,036 -1,522 -102 -628 -3.33%
NP 46,953 43,554 34,520 32,718 26,234 25,288 24,164 -0.67%
-
NP to SH 46,953 43,554 34,520 32,718 26,234 25,288 24,164 -0.67%
-
Tax Rate 27.54% 26.10% 32.73% 3.07% 5.48% 0.40% 2.53% -
Total Cost 217,326 216,934 234,380 199,909 199,002 195,072 210,812 -0.03%
-
Net Worth 1,003,627 999,964 970,875 985,961 975,055 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div 20,542 - - - - - - -100.00%
Div Payout % 43.75% - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 1,003,627 999,964 970,875 985,961 975,055 0 0 -100.00%
NOSH 440,187 444,428 431,500 442,135 437,244 435,999 431,500 -0.02%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 17.77% 16.72% 12.84% 14.06% 11.65% 11.48% 10.28% -
ROE 4.68% 4.36% 3.56% 3.32% 2.69% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 60.04 58.61 62.32 52.61 51.51 50.54 54.46 -0.09%
EPS 10.67 9.80 8.00 7.40 6.00 5.80 5.60 -0.65%
DPS 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.28 2.25 2.25 2.23 2.23 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 434,733
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 60.09 59.23 61.14 52.90 51.22 50.11 53.43 -0.11%
EPS 10.68 9.90 7.85 7.44 5.97 5.75 5.49 -0.67%
DPS 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.2821 2.2738 2.2076 2.2419 2.2171 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.17 1.17 1.30 0.00 0.00 0.00 0.00 -
P/RPS 1.95 2.00 2.09 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.97 11.94 16.25 0.00 0.00 0.00 0.00 -100.00%
EY 9.12 8.38 6.15 0.00 0.00 0.00 0.00 -100.00%
DY 3.99 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.51 0.52 0.58 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 13/11/00 22/08/00 15/05/00 24/02/00 23/11/99 - - -
Price 1.14 1.18 1.25 1.40 0.00 0.00 0.00 -
P/RPS 1.90 2.01 2.01 2.66 0.00 0.00 0.00 -100.00%
P/EPS 10.69 12.04 15.62 18.92 0.00 0.00 0.00 -100.00%
EY 9.36 8.31 6.40 5.29 0.00 0.00 0.00 -100.00%
DY 4.09 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.52 0.56 0.63 0.00 0.00 0.00 -100.00%

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