[SHANG] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1605.39%
YoY- -141.09%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 64,199 233,547 172,583 101,154 48,834 217,130 177,765 -49.31%
PBT 6,411 5,769 6,773 -3,631 90 -14,348 27,310 -61.97%
Tax -2,610 -2,500 -4,363 3,631 -90 14,348 -7,031 -48.37%
NP 3,801 3,269 2,410 0 0 0 20,279 -67.28%
-
NP to SH 3,801 3,269 2,410 -5,065 -297 -21,819 20,279 -67.28%
-
Tax Rate 40.71% 43.34% 64.42% - 100.00% - 25.75% -
Total Cost 60,398 230,278 170,173 101,154 48,834 217,130 157,486 -47.24%
-
Net Worth 1,149,139 1,138,729 877,037 1,193,578 1,166,785 1,196,525 998,553 9.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 26,379 13,155 13,213 - 26,393 13,196 -
Div Payout % - 806.97% 545.87% 0.00% - 0.00% 65.08% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,149,139 1,138,729 877,037 1,193,578 1,166,785 1,196,525 998,553 9.82%
NOSH 441,976 439,663 438,518 440,434 424,285 439,899 439,891 0.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.92% 1.40% 1.40% 0.00% 0.00% 0.00% 11.41% -
ROE 0.33% 0.29% 0.27% -0.42% -0.03% -1.82% 2.03% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.53 53.12 39.36 22.97 11.51 49.36 40.41 -49.46%
EPS 0.86 0.74 0.55 -1.15 -0.07 -4.96 4.61 -67.38%
DPS 0.00 6.00 3.00 3.00 0.00 6.00 3.00 -
NAPS 2.60 2.59 2.00 2.71 2.75 2.72 2.27 9.47%
Adjusted Per Share Value based on latest NOSH - 441,481
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.60 53.11 39.24 23.00 11.10 49.37 40.42 -49.31%
EPS 0.86 0.74 0.55 -1.15 -0.07 -4.96 4.61 -67.38%
DPS 0.00 6.00 2.99 3.00 0.00 6.00 3.00 -
NAPS 2.613 2.5893 1.9943 2.714 2.6531 2.7207 2.2706 9.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.90 0.96 1.00 1.09 1.05 1.03 0.97 -
P/RPS 6.20 1.81 2.54 4.75 9.12 2.09 2.40 88.38%
P/EPS 104.65 129.12 181.96 -94.78 -1,500.00 -20.77 21.04 191.66%
EY 0.96 0.77 0.55 -1.06 -0.07 -4.82 4.75 -65.59%
DY 0.00 6.25 3.00 2.75 0.00 5.83 3.09 -
P/NAPS 0.35 0.37 0.50 0.40 0.38 0.38 0.43 -12.83%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 27/02/03 21/11/02 19/08/02 15/05/02 21/02/02 16/11/01 -
Price 0.95 0.91 0.98 1.07 1.15 1.05 1.02 -
P/RPS 6.54 1.71 2.49 4.66 9.99 2.13 2.52 88.96%
P/EPS 110.47 122.39 178.32 -93.04 -1,642.86 -21.17 22.13 192.37%
EY 0.91 0.82 0.56 -1.07 -0.06 -4.72 4.52 -65.68%
DY 0.00 6.59 3.06 2.80 0.00 5.71 2.94 -
P/NAPS 0.37 0.35 0.49 0.39 0.42 0.39 0.45 -12.24%

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