[SHANG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.19%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 414,190 397,394 398,528 367,371 349,464 338,082 361,832 9.41%
PBT 95,468 85,406 86,432 51,505 51,296 39,804 56,048 42.57%
Tax -10,666 -11,622 -10,704 -7,278 -8,053 -6,720 -8,348 17.72%
NP 84,801 73,784 75,728 44,227 43,242 33,084 47,700 46.70%
-
NP to SH 74,562 64,856 66,464 35,353 34,594 26,612 40,516 50.11%
-
Tax Rate 11.17% 13.61% 12.38% 14.13% 15.70% 16.88% 14.89% -
Total Cost 329,389 323,610 322,800 323,144 306,221 304,998 314,132 3.20%
-
Net Worth 777,760 764,191 764,160 748,708 738,449 737,117 750,118 2.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,599 26,400 - 35,220 17,590 26,435 - -
Div Payout % 23.60% 40.71% - 99.63% 50.85% 99.34% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 777,760 764,191 764,160 748,708 738,449 737,117 750,118 2.43%
NOSH 439,984 440,000 439,576 440,261 439,762 440,596 440,391 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.47% 18.57% 19.00% 12.04% 12.37% 9.79% 13.18% -
ROE 9.59% 8.49% 8.70% 4.72% 4.68% 3.61% 5.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.14 90.32 90.66 83.44 79.47 76.73 82.16 9.48%
EPS 16.95 14.74 15.12 8.03 7.87 6.04 9.20 50.23%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
NAPS 1.7677 1.7368 1.7384 1.7006 1.6792 1.673 1.7033 2.50%
Adjusted Per Share Value based on latest NOSH - 439,579
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.13 90.32 90.57 83.49 79.42 76.84 82.23 9.41%
EPS 16.95 14.74 15.11 8.03 7.86 6.05 9.21 50.12%
DPS 4.00 6.00 0.00 8.00 4.00 6.01 0.00 -
NAPS 1.7676 1.7368 1.7367 1.7016 1.6783 1.6753 1.7048 2.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.96 2.20 1.90 1.83 1.81 1.70 1.55 -
P/RPS 3.14 2.44 2.10 2.19 2.28 2.22 1.89 40.23%
P/EPS 17.47 14.93 12.57 22.79 23.01 28.15 16.85 2.43%
EY 5.73 6.70 7.96 4.39 4.35 3.55 5.94 -2.36%
DY 1.35 2.73 0.00 4.37 2.21 3.53 0.00 -
P/NAPS 1.67 1.27 1.09 1.08 1.08 1.02 0.91 49.83%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 -
Price 2.81 2.70 2.15 1.78 1.86 1.82 1.90 -
P/RPS 2.98 2.99 2.37 2.13 2.34 2.37 2.31 18.48%
P/EPS 16.58 18.32 14.22 22.17 23.64 30.13 20.65 -13.60%
EY 6.03 5.46 7.03 4.51 4.23 3.32 4.84 15.76%
DY 1.42 2.22 0.00 4.49 2.15 3.30 0.00 -
P/NAPS 1.59 1.55 1.24 1.05 1.11 1.09 1.12 26.28%

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