[SHANG] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.88%
YoY- -4.41%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 402,496 375,414 389,872 330,520 314,688 300,076 317,244 17.17%
PBT 97,949 74,360 92,832 45,208 49,336 40,322 62,776 34.48%
Tax -22,078 -21,630 -23,864 -4,026 -17,400 -13,508 -17,096 18.57%
NP 75,870 52,730 68,968 41,182 31,936 26,814 45,680 40.20%
-
NP to SH 68,910 47,824 62,840 35,679 26,650 22,156 39,792 44.16%
-
Tax Rate 22.54% 29.09% 25.71% 8.91% 35.27% 33.50% 27.23% -
Total Cost 326,625 322,684 320,904 289,338 282,752 273,262 271,564 13.08%
-
Net Worth 696,818 679,488 686,883 670,993 669,994 669,559 685,179 1.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 17,594 26,422 - 35,195 17,610 26,376 - -
Div Payout % 25.53% 55.25% - 98.64% 66.08% 119.05% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 696,818 679,488 686,883 670,993 669,994 669,559 685,179 1.12%
NOSH 439,855 440,368 440,056 439,938 440,264 439,603 440,176 -0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.85% 14.05% 17.69% 12.46% 10.15% 8.94% 14.40% -
ROE 9.89% 7.04% 9.15% 5.32% 3.98% 3.31% 5.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 91.51 85.25 88.60 75.13 71.48 68.26 72.07 17.24%
EPS 15.67 10.86 14.28 8.11 6.05 5.04 9.04 44.25%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
NAPS 1.5842 1.543 1.5609 1.5252 1.5218 1.5231 1.5566 1.17%
Adjusted Per Share Value based on latest NOSH - 439,523
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 91.48 85.32 88.61 75.12 71.52 68.20 72.10 17.18%
EPS 15.66 10.87 14.28 8.11 6.06 5.04 9.04 44.19%
DPS 4.00 6.01 0.00 8.00 4.00 5.99 0.00 -
NAPS 1.5837 1.5443 1.5611 1.525 1.5227 1.5217 1.5572 1.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.50 2.82 2.79 2.15 1.83 1.77 1.38 -
P/RPS 2.73 3.31 3.15 2.86 2.56 2.59 1.91 26.86%
P/EPS 15.96 25.97 19.54 26.51 30.23 35.12 15.27 2.98%
EY 6.27 3.85 5.12 3.77 3.31 2.85 6.55 -2.86%
DY 1.60 2.13 0.00 3.72 2.19 3.39 0.00 -
P/NAPS 1.58 1.83 1.79 1.41 1.20 1.16 0.89 46.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 06/11/07 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 -
Price 2.33 2.40 2.63 2.55 2.15 1.75 1.48 -
P/RPS 2.55 2.82 2.97 3.39 3.01 2.56 2.05 15.64%
P/EPS 14.87 22.10 18.42 31.44 35.52 34.72 16.37 -6.20%
EY 6.72 4.52 5.43 3.18 2.82 2.88 6.11 6.54%
DY 1.72 2.50 0.00 3.14 1.86 3.43 0.00 -
P/NAPS 1.47 1.56 1.68 1.67 1.41 1.15 0.95 33.74%

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