[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 913.8%
YoY- 178.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 154,992 80,702 253,219 178,033 107,097 64,199 233,547 -23.93%
PBT 27,087 15,919 24,710 13,640 2,143 6,411 5,769 180.66%
Tax -9,583 -5,518 -8,238 -6,918 -2,969 -2,610 -2,500 145.13%
NP 17,504 10,401 16,472 6,722 -826 3,801 3,269 206.37%
-
NP to SH 17,504 10,401 16,472 6,722 -826 3,801 3,269 206.37%
-
Tax Rate 35.38% 34.66% 33.34% 50.72% 138.54% 40.71% 43.34% -
Total Cost 137,488 70,301 236,747 171,311 107,923 60,398 230,278 -29.11%
-
Net Worth 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 1,138,729 0.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 13,193 - 28,627 13,180 13,042 - 26,379 -37.01%
Div Payout % 75.38% - 173.80% 196.08% 0.00% - 806.97% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 1,138,729 0.27%
NOSH 439,798 440,720 440,427 439,346 434,736 441,976 439,663 0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.29% 12.89% 6.51% 3.78% -0.77% 5.92% 1.40% -
ROE 1.53% 0.90% 1.45% 0.60% -0.07% 0.33% 0.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.24 18.31 57.49 40.52 24.63 14.53 53.12 -23.95%
EPS 3.98 2.36 3.74 1.53 -0.19 0.86 0.74 207.28%
DPS 3.00 0.00 6.50 3.00 3.00 0.00 6.00 -37.03%
NAPS 2.60 2.61 2.58 2.57 2.57 2.60 2.59 0.25%
Adjusted Per Share Value based on latest NOSH - 438,837
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.24 18.35 57.58 40.48 24.35 14.60 53.11 -23.94%
EPS 3.98 2.37 3.75 1.53 -0.19 0.86 0.74 207.28%
DPS 3.00 0.00 6.51 3.00 2.97 0.00 6.00 -37.03%
NAPS 2.6001 2.6156 2.5838 2.5675 2.5405 2.613 2.5893 0.27%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.06 1.25 1.10 1.00 0.98 0.90 0.96 -
P/RPS 3.01 6.83 1.91 2.47 3.98 6.20 1.81 40.40%
P/EPS 26.63 52.97 29.41 65.36 -515.79 104.65 129.12 -65.12%
EY 3.75 1.89 3.40 1.53 -0.19 0.96 0.77 187.59%
DY 2.83 0.00 5.91 3.00 3.06 0.00 6.25 -41.06%
P/NAPS 0.41 0.48 0.43 0.39 0.38 0.35 0.37 7.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 21/05/04 25/02/04 11/11/03 19/08/03 21/05/03 27/02/03 -
Price 1.20 1.20 1.14 1.11 0.99 0.95 0.91 -
P/RPS 3.41 6.55 1.98 2.74 4.02 6.54 1.71 58.49%
P/EPS 30.15 50.85 30.48 72.55 -521.05 110.47 122.39 -60.73%
EY 3.32 1.97 3.28 1.38 -0.19 0.91 0.82 154.24%
DY 2.50 0.00 5.70 2.70 3.03 0.00 6.59 -47.62%
P/NAPS 0.46 0.46 0.44 0.43 0.39 0.37 0.35 20.00%

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