[SHANG] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 365.1%
YoY- 1379.8%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 253,219 237,377 214,194 256,796 233,547 230,110 202,308 16.09%
PBT 24,710 18,186 4,286 25,644 5,769 9,030 -7,262 -
Tax -8,238 -9,224 -5,938 -10,440 -2,500 -5,817 7,262 -
NP 16,472 8,962 -1,652 15,204 3,269 3,213 0 -
-
NP to SH 16,472 8,962 -1,652 15,204 3,269 3,213 -10,130 -
-
Tax Rate 33.34% 50.72% 138.54% 40.71% 43.34% 64.42% - -
Total Cost 236,747 228,414 215,846 241,592 230,278 226,897 202,308 11.01%
-
Net Worth 1,136,303 1,129,120 1,117,273 1,149,139 1,138,729 877,037 1,193,578 -3.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 28,627 17,573 26,084 - 26,379 17,540 26,426 5.46%
Div Payout % 173.80% 196.08% 0.00% - 806.97% 545.87% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,136,303 1,129,120 1,117,273 1,149,139 1,138,729 877,037 1,193,578 -3.21%
NOSH 440,427 439,346 434,736 441,976 439,663 438,518 440,434 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.51% 3.78% -0.77% 5.92% 1.40% 1.40% 0.00% -
ROE 1.45% 0.79% -0.15% 1.32% 0.29% 0.37% -0.85% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 57.49 54.03 49.27 58.10 53.12 52.47 45.93 16.09%
EPS 3.74 2.04 -0.38 3.44 0.74 0.73 -2.30 -
DPS 6.50 4.00 6.00 0.00 6.00 4.00 6.00 5.46%
NAPS 2.58 2.57 2.57 2.60 2.59 2.00 2.71 -3.21%
Adjusted Per Share Value based on latest NOSH - 441,976
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 57.55 53.95 48.68 58.36 53.08 52.30 45.98 16.09%
EPS 3.74 2.04 -0.38 3.46 0.74 0.73 -2.30 -
DPS 6.51 3.99 5.93 0.00 6.00 3.99 6.01 5.45%
NAPS 2.5825 2.5662 2.5393 2.6117 2.588 1.9933 2.7127 -3.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.00 0.98 0.90 0.96 1.00 1.09 -
P/RPS 1.91 1.85 1.99 1.55 1.81 1.91 2.37 -13.36%
P/EPS 29.41 49.02 -257.89 26.16 129.12 136.47 -47.39 -
EY 3.40 2.04 -0.39 3.82 0.77 0.73 -2.11 -
DY 5.91 4.00 6.12 0.00 6.25 4.00 5.50 4.89%
P/NAPS 0.43 0.39 0.38 0.35 0.37 0.50 0.40 4.92%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 11/11/03 19/08/03 21/05/03 27/02/03 21/11/02 19/08/02 -
Price 1.14 1.11 0.99 0.95 0.91 0.98 1.07 -
P/RPS 1.98 2.05 2.01 1.64 1.71 1.87 2.33 -10.25%
P/EPS 30.48 54.41 -260.53 27.62 122.39 133.74 -46.52 -
EY 3.28 1.84 -0.38 3.62 0.82 0.75 -2.15 -
DY 5.70 3.60 6.06 0.00 6.59 4.08 5.61 1.06%
P/NAPS 0.44 0.43 0.39 0.37 0.35 0.49 0.39 8.35%

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