[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 109.18%
YoY- 444.7%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 130,463 67,668 311,352 246,054 154,992 80,702 253,219 -35.75%
PBT 26,143 8,038 35,046 49,638 27,087 15,919 24,710 3.83%
Tax -4,602 -3,422 -4,105 -13,023 -9,583 -5,518 -8,238 -32.19%
NP 21,541 4,616 30,941 36,615 17,504 10,401 16,472 19.60%
-
NP to SH 20,815 4,616 30,941 36,615 17,504 10,401 16,472 16.90%
-
Tax Rate 17.60% 42.57% 11.71% 26.24% 35.38% 34.66% 33.34% -
Total Cost 108,922 63,052 280,411 209,439 137,488 70,301 236,747 -40.43%
-
Net Worth 879,674 881,599 1,113,523 1,117,813 1,143,477 1,150,280 1,136,303 -15.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 13,195 - 33,009 13,202 13,193 - 28,627 -40.35%
Div Payout % 63.39% - 106.69% 36.06% 75.38% - 173.80% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 879,674 881,599 1,113,523 1,117,813 1,143,477 1,150,280 1,136,303 -15.70%
NOSH 439,837 440,799 440,128 440,084 439,798 440,720 440,427 -0.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.51% 6.82% 9.94% 14.88% 11.29% 12.89% 6.51% -
ROE 2.37% 0.52% 2.78% 3.28% 1.53% 0.90% 1.45% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.66 15.35 70.74 55.91 35.24 18.31 57.49 -35.70%
EPS 4.73 1.05 7.03 8.32 3.98 2.36 3.74 16.96%
DPS 3.00 0.00 7.50 3.00 3.00 0.00 6.50 -40.30%
NAPS 2.00 2.00 2.53 2.54 2.60 2.61 2.58 -15.62%
Adjusted Per Share Value based on latest NOSH - 440,345
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.65 15.38 70.76 55.92 35.23 18.34 57.55 -35.75%
EPS 4.73 1.05 7.03 8.32 3.98 2.36 3.74 16.96%
DPS 3.00 0.00 7.50 3.00 3.00 0.00 6.51 -40.36%
NAPS 1.9993 2.0036 2.5307 2.5405 2.5988 2.6143 2.5825 -15.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.28 1.25 1.22 1.25 1.06 1.25 1.10 -
P/RPS 4.32 8.14 1.72 2.24 3.01 6.83 1.91 72.39%
P/EPS 27.05 119.37 17.35 15.02 26.63 52.97 29.41 -5.42%
EY 3.70 0.84 5.76 6.66 3.75 1.89 3.40 5.80%
DY 2.34 0.00 6.15 2.40 2.83 0.00 5.91 -46.11%
P/NAPS 0.64 0.63 0.48 0.49 0.41 0.48 0.43 30.39%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 19/05/05 18/02/05 09/11/04 23/08/04 21/05/04 25/02/04 -
Price 1.30 1.32 1.35 1.22 1.20 1.20 1.14 -
P/RPS 4.38 8.60 1.91 2.18 3.41 6.55 1.98 69.85%
P/EPS 27.47 126.05 19.20 14.66 30.15 50.85 30.48 -6.70%
EY 3.64 0.79 5.21 6.82 3.32 1.97 3.28 7.19%
DY 2.31 0.00 5.56 2.46 2.50 0.00 5.70 -45.26%
P/NAPS 0.65 0.66 0.53 0.48 0.46 0.46 0.44 29.74%

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