[SHANG] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 83.78%
YoY- 403.88%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 328,072 309,984 322,808 253,219 237,377 214,194 256,796 17.68%
PBT 66,184 54,174 63,676 24,710 18,186 4,286 25,644 87.82%
Tax -17,364 -19,166 -22,072 -8,238 -9,224 -5,938 -10,440 40.24%
NP 48,820 35,008 41,604 16,472 8,962 -1,652 15,204 117.18%
-
NP to SH 48,820 35,008 41,604 16,472 8,962 -1,652 15,204 117.18%
-
Tax Rate 26.24% 35.38% 34.66% 33.34% 50.72% 138.54% 40.71% -
Total Cost 279,252 274,976 281,204 236,747 228,414 215,846 241,592 10.11%
-
Net Worth 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 -1.82%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 17,603 26,387 - 28,627 17,573 26,084 - -
Div Payout % 36.06% 75.38% - 173.80% 196.08% 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 -1.82%
NOSH 440,084 439,798 440,720 440,427 439,346 434,736 441,976 -0.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.88% 11.29% 12.89% 6.51% 3.78% -0.77% 5.92% -
ROE 4.37% 3.06% 3.62% 1.45% 0.79% -0.15% 1.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 74.55 70.48 73.25 57.49 54.03 49.27 58.10 18.02%
EPS 11.09 7.96 9.44 3.74 2.04 -0.38 3.44 117.76%
DPS 4.00 6.00 0.00 6.50 4.00 6.00 0.00 -
NAPS 2.54 2.60 2.61 2.58 2.57 2.57 2.60 -1.54%
Adjusted Per Share Value based on latest NOSH - 439,189
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 74.60 70.49 73.40 57.58 53.98 48.70 58.39 17.69%
EPS 11.10 7.96 9.46 3.75 2.04 -0.38 3.46 117.05%
DPS 4.00 6.00 0.00 6.51 4.00 5.93 0.00 -
NAPS 2.5417 2.6001 2.6156 2.5838 2.5675 2.5405 2.613 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.25 1.06 1.25 1.10 1.00 0.98 0.90 -
P/RPS 1.68 1.50 1.71 1.91 1.85 1.99 1.55 5.50%
P/EPS 11.27 13.32 13.24 29.41 49.02 -257.89 26.16 -42.87%
EY 8.87 7.51 7.55 3.40 2.04 -0.39 3.82 75.08%
DY 3.20 5.66 0.00 5.91 4.00 6.12 0.00 -
P/NAPS 0.49 0.41 0.48 0.43 0.39 0.38 0.35 25.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 23/08/04 21/05/04 25/02/04 11/11/03 19/08/03 21/05/03 -
Price 1.22 1.20 1.20 1.14 1.11 0.99 0.95 -
P/RPS 1.64 1.70 1.64 1.98 2.05 2.01 1.64 0.00%
P/EPS 11.00 15.08 12.71 30.48 54.41 -260.53 27.62 -45.77%
EY 9.09 6.63 7.87 3.28 1.84 -0.38 3.62 84.43%
DY 3.28 5.00 0.00 5.70 3.60 6.06 0.00 -
P/NAPS 0.48 0.46 0.46 0.44 0.43 0.39 0.37 18.89%

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