[SHANG] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -180.7%
YoY- -154.66%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 230,110 202,308 195,336 217,130 237,020 237,764 254,704 -6.53%
PBT 9,030 -7,262 360 -14,348 36,413 36,182 50,076 -68.04%
Tax -5,817 7,262 -360 14,348 -9,374 -11,528 -15,040 -46.88%
NP 3,213 0 0 0 27,038 24,654 35,036 -79.63%
-
NP to SH 3,213 -10,130 -1,188 -21,819 27,038 24,654 35,036 -79.63%
-
Tax Rate 64.42% - 100.00% - 25.74% 31.86% 30.03% -
Total Cost 226,897 202,308 195,336 217,130 209,981 213,110 219,668 2.18%
-
Net Worth 877,037 1,193,578 1,166,785 1,196,525 998,553 990,562 994,146 -8.00%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 17,540 26,426 - 26,393 17,595 26,415 - -
Div Payout % 545.87% 0.00% - 0.00% 65.08% 107.14% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 877,037 1,193,578 1,166,785 1,196,525 998,553 990,562 994,146 -8.00%
NOSH 438,518 440,434 424,285 439,899 439,891 440,250 437,950 0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.40% 0.00% 0.00% 0.00% 11.41% 10.37% 13.76% -
ROE 0.37% -0.85% -0.10% -1.82% 2.71% 2.49% 3.52% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 52.47 45.93 46.04 49.36 53.88 54.01 58.16 -6.62%
EPS 0.73 -2.30 -0.28 -4.96 6.15 5.60 8.00 -79.70%
DPS 4.00 6.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 2.00 2.71 2.75 2.72 2.27 2.25 2.27 -8.08%
Adjusted Per Share Value based on latest NOSH - 439,895
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 52.30 45.98 44.39 49.35 53.87 54.04 57.89 -6.54%
EPS 0.73 -2.30 -0.27 -4.96 6.15 5.60 7.96 -79.63%
DPS 3.99 6.01 0.00 6.00 4.00 6.00 0.00 -
NAPS 1.9933 2.7127 2.6518 2.7194 2.2694 2.2513 2.2594 -8.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.00 1.09 1.05 1.03 0.97 1.10 1.04 -
P/RPS 1.91 2.37 2.28 2.09 1.80 2.04 1.79 4.41%
P/EPS 136.47 -47.39 -375.00 -20.77 15.78 19.64 13.00 378.74%
EY 0.73 -2.11 -0.27 -4.82 6.34 5.09 7.69 -79.16%
DY 4.00 5.50 0.00 5.83 4.12 5.45 0.00 -
P/NAPS 0.50 0.40 0.38 0.38 0.43 0.49 0.46 5.71%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 19/08/02 15/05/02 21/02/02 16/11/01 13/08/01 14/05/01 -
Price 0.98 1.07 1.15 1.05 1.02 1.12 1.05 -
P/RPS 1.87 2.33 2.50 2.13 1.89 2.07 1.81 2.19%
P/EPS 133.74 -46.52 -410.71 -21.17 16.59 20.00 13.13 369.22%
EY 0.75 -2.15 -0.24 -4.72 6.03 5.00 7.62 -78.65%
DY 4.08 5.61 0.00 5.71 3.92 5.36 0.00 -
P/NAPS 0.49 0.39 0.42 0.39 0.45 0.50 0.46 4.29%

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