[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
01-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 80.43%
YoY- -36.72%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 187,707 97,468 330,520 236,016 150,038 79,311 280,089 -23.47%
PBT 37,180 23,208 45,208 37,002 20,161 15,694 44,673 -11.55%
Tax -10,815 -5,966 -4,026 -13,050 -6,754 -4,274 -5,413 58.83%
NP 26,365 17,242 41,182 23,952 13,407 11,420 39,260 -23.36%
-
NP to SH 23,912 15,710 35,679 19,988 11,078 9,948 37,326 -25.74%
-
Tax Rate 29.09% 25.71% 8.91% 35.27% 33.50% 27.23% 12.12% -
Total Cost 161,342 80,226 289,338 212,064 136,631 67,891 240,829 -23.49%
-
Net Worth 679,488 686,883 670,993 669,994 669,559 685,179 657,632 2.20%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,211 - 35,195 13,207 13,188 - 35,188 -48.05%
Div Payout % 55.25% - 98.64% 66.08% 119.05% - 94.27% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 679,488 686,883 670,993 669,994 669,559 685,179 657,632 2.20%
NOSH 440,368 440,056 439,938 440,264 439,603 440,176 439,858 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.05% 17.69% 12.46% 10.15% 8.94% 14.40% 14.02% -
ROE 3.52% 2.29% 5.32% 2.98% 1.65% 1.45% 5.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.63 22.15 75.13 53.61 34.13 18.02 63.68 -23.53%
EPS 5.43 3.57 8.11 4.54 2.52 2.26 8.48 -25.76%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 8.00 -48.09%
NAPS 1.543 1.5609 1.5252 1.5218 1.5231 1.5566 1.4951 2.13%
Adjusted Per Share Value based on latest NOSH - 438,916
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.66 22.15 75.12 53.64 34.10 18.03 63.66 -23.47%
EPS 5.43 3.57 8.11 4.54 2.52 2.26 8.48 -25.76%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 8.00 -48.09%
NAPS 1.5443 1.5611 1.525 1.5227 1.5217 1.5572 1.4946 2.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.82 2.79 2.15 1.83 1.77 1.38 1.25 -
P/RPS 6.62 12.60 2.86 3.41 5.19 7.66 1.96 125.61%
P/EPS 51.93 78.15 26.51 40.31 70.24 61.06 14.73 132.17%
EY 1.93 1.28 3.77 2.48 1.42 1.64 6.79 -56.86%
DY 1.06 0.00 3.72 1.64 1.69 0.00 6.40 -69.94%
P/NAPS 1.83 1.79 1.41 1.20 1.16 0.89 0.84 68.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 -
Price 2.40 2.63 2.55 2.15 1.75 1.48 1.35 -
P/RPS 5.63 11.87 3.39 4.01 5.13 8.21 2.12 92.11%
P/EPS 44.20 73.67 31.44 47.36 69.44 65.49 15.91 97.99%
EY 2.26 1.36 3.18 2.11 1.44 1.53 6.29 -49.55%
DY 1.25 0.00 3.14 1.40 1.71 0.00 5.93 -64.68%
P/NAPS 1.56 1.68 1.67 1.41 1.15 0.95 0.90 44.44%

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