[SHANG] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.73%
YoY- 114.98%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 237,377 214,194 256,796 233,547 230,110 202,308 195,336 13.86%
PBT 18,186 4,286 25,644 5,769 9,030 -7,262 360 1263.28%
Tax -9,224 -5,938 -10,440 -2,500 -5,817 7,262 -360 767.40%
NP 8,962 -1,652 15,204 3,269 3,213 0 0 -
-
NP to SH 8,962 -1,652 15,204 3,269 3,213 -10,130 -1,188 -
-
Tax Rate 50.72% 138.54% 40.71% 43.34% 64.42% - 100.00% -
Total Cost 228,414 215,846 241,592 230,278 226,897 202,308 195,336 10.98%
-
Net Worth 1,129,120 1,117,273 1,149,139 1,138,729 877,037 1,193,578 1,166,785 -2.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 17,573 26,084 - 26,379 17,540 26,426 - -
Div Payout % 196.08% 0.00% - 806.97% 545.87% 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,129,120 1,117,273 1,149,139 1,138,729 877,037 1,193,578 1,166,785 -2.16%
NOSH 439,346 434,736 441,976 439,663 438,518 440,434 424,285 2.35%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.78% -0.77% 5.92% 1.40% 1.40% 0.00% 0.00% -
ROE 0.79% -0.15% 1.32% 0.29% 0.37% -0.85% -0.10% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 54.03 49.27 58.10 53.12 52.47 45.93 46.04 11.24%
EPS 2.04 -0.38 3.44 0.74 0.73 -2.30 -0.28 -
DPS 4.00 6.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 2.57 2.57 2.60 2.59 2.00 2.71 2.75 -4.40%
Adjusted Per Share Value based on latest NOSH - 442,105
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.95 48.68 58.36 53.08 52.30 45.98 44.39 13.87%
EPS 2.04 -0.38 3.46 0.74 0.73 -2.30 -0.27 -
DPS 3.99 5.93 0.00 6.00 3.99 6.01 0.00 -
NAPS 2.5662 2.5393 2.6117 2.588 1.9933 2.7127 2.6518 -2.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.98 0.90 0.96 1.00 1.09 1.05 -
P/RPS 1.85 1.99 1.55 1.81 1.91 2.37 2.28 -12.99%
P/EPS 49.02 -257.89 26.16 129.12 136.47 -47.39 -375.00 -
EY 2.04 -0.39 3.82 0.77 0.73 -2.11 -0.27 -
DY 4.00 6.12 0.00 6.25 4.00 5.50 0.00 -
P/NAPS 0.39 0.38 0.35 0.37 0.50 0.40 0.38 1.74%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 19/08/03 21/05/03 27/02/03 21/11/02 19/08/02 15/05/02 -
Price 1.11 0.99 0.95 0.91 0.98 1.07 1.15 -
P/RPS 2.05 2.01 1.64 1.71 1.87 2.33 2.50 -12.38%
P/EPS 54.41 -260.53 27.62 122.39 133.74 -46.52 -410.71 -
EY 1.84 -0.38 3.62 0.82 0.75 -2.15 -0.24 -
DY 3.60 6.06 0.00 6.59 4.08 5.61 0.00 -
P/NAPS 0.43 0.39 0.37 0.35 0.49 0.39 0.42 1.57%

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