[SHANG] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
16-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -11.37%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 314,688 300,076 317,244 280,089 278,686 260,926 270,672 10.55%
PBT 49,336 40,322 62,776 44,673 53,740 52,286 32,152 33.00%
Tax -17,400 -13,508 -17,096 -5,413 -9,698 -9,204 -13,688 17.33%
NP 31,936 26,814 45,680 39,260 44,041 43,082 18,464 44.04%
-
NP to SH 26,650 22,156 39,792 37,326 42,114 41,630 18,464 27.68%
-
Tax Rate 35.27% 33.50% 27.23% 12.12% 18.05% 17.60% 42.57% -
Total Cost 282,752 273,262 271,564 240,829 234,645 217,844 252,208 7.91%
-
Net Worth 669,994 669,559 685,179 657,632 879,956 879,674 881,599 -16.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,610 26,376 - 35,188 17,599 26,390 - -
Div Payout % 66.08% 119.05% - 94.27% 41.79% 63.39% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 669,994 669,559 685,179 657,632 879,956 879,674 881,599 -16.70%
NOSH 440,264 439,603 440,176 439,858 439,978 439,837 440,799 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.15% 8.94% 14.40% 14.02% 15.80% 16.51% 6.82% -
ROE 3.98% 3.31% 5.81% 5.68% 4.79% 4.73% 2.09% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.48 68.26 72.07 63.68 63.34 59.32 61.40 10.65%
EPS 6.05 5.04 9.04 8.48 9.57 9.46 4.20 27.51%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
NAPS 1.5218 1.5231 1.5566 1.4951 2.00 2.00 2.00 -16.64%
Adjusted Per Share Value based on latest NOSH - 439,303
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.52 68.20 72.10 63.66 63.34 59.30 61.52 10.55%
EPS 6.06 5.04 9.04 8.48 9.57 9.46 4.20 27.65%
DPS 4.00 5.99 0.00 8.00 4.00 6.00 0.00 -
NAPS 1.5227 1.5217 1.5572 1.4946 1.9999 1.9993 2.0036 -16.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.83 1.77 1.38 1.25 1.32 1.28 1.25 -
P/RPS 2.56 2.59 1.91 1.96 2.08 2.16 2.04 16.32%
P/EPS 30.23 35.12 15.27 14.73 13.79 13.52 29.84 0.86%
EY 3.31 2.85 6.55 6.79 7.25 7.39 3.35 -0.79%
DY 2.19 3.39 0.00 6.40 3.03 4.69 0.00 -
P/NAPS 1.20 1.16 0.89 0.84 0.66 0.64 0.63 53.59%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 01/11/06 23/08/06 12/06/06 16/03/06 28/10/05 23/08/05 19/05/05 -
Price 2.15 1.75 1.48 1.35 1.30 1.30 1.32 -
P/RPS 3.01 2.56 2.05 2.12 2.05 2.19 2.15 25.12%
P/EPS 35.52 34.72 16.37 15.91 13.58 13.74 31.51 8.30%
EY 2.82 2.88 6.11 6.29 7.36 7.28 3.17 -7.49%
DY 1.86 3.43 0.00 5.93 3.08 4.62 0.00 -
P/NAPS 1.41 1.15 0.95 0.90 0.65 0.65 0.66 65.79%

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