[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.75%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 150,038 79,311 280,089 209,015 130,463 67,668 311,352 -38.61%
PBT 20,161 15,694 44,673 40,305 26,143 8,038 35,046 -30.90%
Tax -6,754 -4,274 -5,413 -7,274 -4,602 -3,422 -4,105 39.49%
NP 13,407 11,420 39,260 33,031 21,541 4,616 30,941 -42.82%
-
NP to SH 11,078 9,948 37,326 31,586 20,815 4,616 30,941 -49.67%
-
Tax Rate 33.50% 27.23% 12.12% 18.05% 17.60% 42.57% 11.71% -
Total Cost 136,631 67,891 240,829 175,984 108,922 63,052 280,411 -38.16%
-
Net Worth 669,559 685,179 657,632 879,956 879,674 881,599 1,113,523 -28.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,188 - 35,188 13,199 13,195 - 33,009 -45.84%
Div Payout % 119.05% - 94.27% 41.79% 63.39% - 106.69% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 669,559 685,179 657,632 879,956 879,674 881,599 1,113,523 -28.82%
NOSH 439,603 440,176 439,858 439,978 439,837 440,799 440,128 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.94% 14.40% 14.02% 15.80% 16.51% 6.82% 9.94% -
ROE 1.65% 1.45% 5.68% 3.59% 2.37% 0.52% 2.78% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.13 18.02 63.68 47.51 29.66 15.35 70.74 -38.56%
EPS 2.52 2.26 8.48 7.18 4.73 1.05 7.03 -49.63%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 7.50 -45.80%
NAPS 1.5231 1.5566 1.4951 2.00 2.00 2.00 2.53 -28.76%
Adjusted Per Share Value based on latest NOSH - 440,253
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.10 18.03 63.66 47.50 29.65 15.38 70.76 -38.61%
EPS 2.52 2.26 8.48 7.18 4.73 1.05 7.03 -49.63%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 7.50 -45.80%
NAPS 1.5217 1.5572 1.4946 1.9999 1.9993 2.0036 2.5307 -28.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.77 1.38 1.25 1.32 1.28 1.25 1.22 -
P/RPS 5.19 7.66 1.96 2.78 4.32 8.14 1.72 109.23%
P/EPS 70.24 61.06 14.73 18.39 27.05 119.37 17.35 154.66%
EY 1.42 1.64 6.79 5.44 3.70 0.84 5.76 -60.78%
DY 1.69 0.00 6.40 2.27 2.34 0.00 6.15 -57.83%
P/NAPS 1.16 0.89 0.84 0.66 0.64 0.63 0.48 80.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 12/06/06 16/03/06 28/10/05 23/08/05 19/05/05 18/02/05 -
Price 1.75 1.48 1.35 1.30 1.30 1.32 1.35 -
P/RPS 5.13 8.21 2.12 2.74 4.38 8.60 1.91 93.57%
P/EPS 69.44 65.49 15.91 18.11 27.47 126.05 19.20 136.17%
EY 1.44 1.53 6.29 5.52 3.64 0.79 5.21 -57.66%
DY 1.71 0.00 5.93 2.31 2.31 0.00 5.56 -54.53%
P/NAPS 1.15 0.95 0.90 0.65 0.65 0.66 0.53 67.84%

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