[SHANG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 32.37%
YoY- 62.71%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 415,447 421,754 410,724 451,308 410,725 402,496 375,414 6.95%
PBT 71,474 90,073 77,182 141,852 98,406 97,949 74,360 -2.59%
Tax -13,690 -21,744 -21,194 -28,852 -15,213 -22,078 -21,630 -26.18%
NP 57,784 68,329 55,988 113,000 83,193 75,870 52,730 6.26%
-
NP to SH 49,267 58,252 47,544 102,244 77,242 68,910 47,824 1.99%
-
Tax Rate 19.15% 24.14% 27.46% 20.34% 15.46% 22.54% 29.09% -
Total Cost 357,663 353,425 354,736 338,308 327,532 326,625 322,684 7.06%
-
Net Worth 739,136 733,693 723,945 748,088 722,406 696,818 679,488 5.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 21,994 17,598 26,413 - 43,987 17,594 26,422 -11.46%
Div Payout % 44.64% 30.21% 55.56% - 56.95% 25.53% 55.25% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 739,136 733,693 723,945 748,088 722,406 696,818 679,488 5.74%
NOSH 439,883 439,969 440,222 439,948 439,874 439,855 440,368 -0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.91% 16.20% 13.63% 25.04% 20.26% 18.85% 14.05% -
ROE 6.67% 7.94% 6.57% 13.67% 10.69% 9.89% 7.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.44 95.86 93.30 102.58 93.37 91.51 85.25 7.03%
EPS 11.20 13.24 10.80 23.24 17.56 15.67 10.86 2.06%
DPS 5.00 4.00 6.00 0.00 10.00 4.00 6.00 -11.39%
NAPS 1.6803 1.6676 1.6445 1.7004 1.6423 1.5842 1.543 5.82%
Adjusted Per Share Value based on latest NOSH - 439,948
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.42 95.85 93.35 102.57 93.35 91.48 85.32 6.95%
EPS 11.20 13.24 10.81 23.24 17.56 15.66 10.87 2.00%
DPS 5.00 4.00 6.00 0.00 10.00 4.00 6.01 -11.49%
NAPS 1.6799 1.6675 1.6453 1.7002 1.6418 1.5837 1.5443 5.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.65 1.46 2.00 2.50 2.53 2.50 2.82 -
P/RPS 1.75 1.52 2.14 2.44 2.71 2.73 3.31 -34.48%
P/EPS 14.73 11.03 18.52 10.76 14.41 15.96 25.97 -31.36%
EY 6.79 9.07 5.40 9.30 6.94 6.27 3.85 45.72%
DY 3.03 2.74 3.00 0.00 3.95 1.60 2.13 26.35%
P/NAPS 0.98 0.88 1.22 1.47 1.54 1.58 1.83 -33.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 28/08/07 -
Price 1.72 1.50 1.74 2.32 2.40 2.33 2.40 -
P/RPS 1.82 1.56 1.86 2.26 2.57 2.55 2.82 -25.21%
P/EPS 15.36 11.33 16.11 9.98 13.67 14.87 22.10 -21.45%
EY 6.51 8.83 6.21 10.02 7.32 6.72 4.52 27.39%
DY 2.91 2.67 3.45 0.00 4.17 1.72 2.50 10.60%
P/NAPS 1.02 0.90 1.06 1.36 1.46 1.47 1.56 -24.57%

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