[SHANG] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 68.29%
YoY- 2219.13%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 67,668 311,352 246,054 154,992 80,702 253,219 178,033 -47.49%
PBT 8,038 35,046 49,638 27,087 15,919 24,710 13,640 -29.68%
Tax -3,422 -4,105 -13,023 -9,583 -5,518 -8,238 -6,918 -37.42%
NP 4,616 30,941 36,615 17,504 10,401 16,472 6,722 -22.14%
-
NP to SH 4,616 30,941 36,615 17,504 10,401 16,472 6,722 -22.14%
-
Tax Rate 42.57% 11.71% 26.24% 35.38% 34.66% 33.34% 50.72% -
Total Cost 63,052 280,411 209,439 137,488 70,301 236,747 171,311 -48.61%
-
Net Worth 881,599 1,113,523 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 -15.19%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 33,009 13,202 13,193 - 28,627 13,180 -
Div Payout % - 106.69% 36.06% 75.38% - 173.80% 196.08% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 881,599 1,113,523 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 -15.19%
NOSH 440,799 440,128 440,084 439,798 440,720 440,427 439,346 0.22%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.82% 9.94% 14.88% 11.29% 12.89% 6.51% 3.78% -
ROE 0.52% 2.78% 3.28% 1.53% 0.90% 1.45% 0.60% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.35 70.74 55.91 35.24 18.31 57.49 40.52 -47.61%
EPS 1.05 7.03 8.32 3.98 2.36 3.74 1.53 -22.17%
DPS 0.00 7.50 3.00 3.00 0.00 6.50 3.00 -
NAPS 2.00 2.53 2.54 2.60 2.61 2.58 2.57 -15.38%
Adjusted Per Share Value based on latest NOSH - 441,180
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.38 70.76 55.92 35.23 18.34 57.55 40.46 -47.49%
EPS 1.05 7.03 8.32 3.98 2.36 3.74 1.53 -22.17%
DPS 0.00 7.50 3.00 3.00 0.00 6.51 3.00 -
NAPS 2.0036 2.5307 2.5405 2.5988 2.6143 2.5825 2.5662 -15.19%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.22 1.25 1.06 1.25 1.10 1.00 -
P/RPS 8.14 1.72 2.24 3.01 6.83 1.91 2.47 121.29%
P/EPS 119.37 17.35 15.02 26.63 52.97 29.41 65.36 49.35%
EY 0.84 5.76 6.66 3.75 1.89 3.40 1.53 -32.92%
DY 0.00 6.15 2.40 2.83 0.00 5.91 3.00 -
P/NAPS 0.63 0.48 0.49 0.41 0.48 0.43 0.39 37.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 18/02/05 09/11/04 23/08/04 21/05/04 25/02/04 11/11/03 -
Price 1.32 1.35 1.22 1.20 1.20 1.14 1.11 -
P/RPS 8.60 1.91 2.18 3.41 6.55 1.98 2.74 114.22%
P/EPS 126.05 19.20 14.66 30.15 50.85 30.48 72.55 44.47%
EY 0.79 5.21 6.82 3.32 1.97 3.28 1.38 -31.03%
DY 0.00 5.56 2.46 2.50 0.00 5.70 2.70 -
P/NAPS 0.66 0.53 0.48 0.46 0.46 0.44 0.43 33.02%

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