[SHANG] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -14.99%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 237,020 237,764 254,704 262,075 264,280 260,488 268,900 -8.06%
PBT 36,413 36,182 50,076 58,255 64,801 58,934 51,316 -20.42%
Tax -9,374 -11,528 -15,040 -18,339 -17,848 -15,380 -16,796 -32.18%
NP 27,038 24,654 35,036 39,916 46,953 43,554 34,520 -15.01%
-
NP to SH 27,038 24,654 35,036 39,916 46,953 43,554 34,520 -15.01%
-
Tax Rate 25.74% 31.86% 30.03% 31.48% 27.54% 26.10% 32.73% -
Total Cost 209,981 213,110 219,668 222,159 217,326 216,934 234,380 -7.06%
-
Net Worth 998,553 990,562 994,146 986,934 1,003,627 999,964 970,875 1.88%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 17,595 26,415 - 32,897 20,542 - - -
Div Payout % 65.08% 107.14% - 82.42% 43.75% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 998,553 990,562 994,146 986,934 1,003,627 999,964 970,875 1.88%
NOSH 439,891 440,250 437,950 438,637 440,187 444,428 431,500 1.29%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.41% 10.37% 13.76% 15.23% 17.77% 16.72% 12.84% -
ROE 2.71% 2.49% 3.52% 4.04% 4.68% 4.36% 3.56% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 53.88 54.01 58.16 59.75 60.04 58.61 62.32 -9.23%
EPS 6.15 5.60 8.00 9.10 10.67 9.80 8.00 -16.06%
DPS 4.00 6.00 0.00 7.50 4.67 0.00 0.00 -
NAPS 2.27 2.25 2.27 2.25 2.28 2.25 2.25 0.59%
Adjusted Per Share Value based on latest NOSH - 427,363
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 53.89 54.06 57.92 59.59 60.09 59.23 61.14 -8.06%
EPS 6.15 5.61 7.97 9.08 10.68 9.90 7.85 -15.00%
DPS 4.00 6.01 0.00 7.48 4.67 0.00 0.00 -
NAPS 2.2706 2.2524 2.2605 2.2441 2.2821 2.2738 2.2076 1.89%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.97 1.10 1.04 1.06 1.17 1.17 1.30 -
P/RPS 1.80 2.04 1.79 1.77 1.95 2.00 2.09 -9.47%
P/EPS 15.78 19.64 13.00 11.65 10.97 11.94 16.25 -1.93%
EY 6.34 5.09 7.69 8.58 9.12 8.38 6.15 2.04%
DY 4.12 5.45 0.00 7.08 3.99 0.00 0.00 -
P/NAPS 0.43 0.49 0.46 0.47 0.51 0.52 0.58 -18.07%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 13/08/01 14/05/01 26/02/01 13/11/00 22/08/00 15/05/00 -
Price 1.02 1.12 1.05 1.05 1.14 1.18 1.25 -
P/RPS 1.89 2.07 1.81 1.76 1.90 2.01 2.01 -4.01%
P/EPS 16.59 20.00 13.13 11.54 10.69 12.04 15.62 4.09%
EY 6.03 5.00 7.62 8.67 9.36 8.31 6.40 -3.88%
DY 3.92 5.36 0.00 7.14 4.09 0.00 0.00 -
P/NAPS 0.45 0.50 0.46 0.47 0.50 0.52 0.56 -13.55%

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