[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 83.78%
YoY- -15.47%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 169,041 90,458 415,447 316,316 205,362 112,827 410,725 -44.69%
PBT 19,902 14,012 71,474 67,555 38,591 35,463 98,406 -65.57%
Tax -3,360 -2,087 -13,690 -16,308 -10,597 -7,213 -15,213 -63.49%
NP 16,542 11,925 57,784 51,247 27,994 28,250 83,193 -65.96%
-
NP to SH 13,306 10,129 49,267 43,689 23,772 25,561 77,242 -69.07%
-
Tax Rate 16.88% 14.89% 19.15% 24.14% 27.46% 20.34% 15.46% -
Total Cost 152,499 78,533 357,663 265,069 177,368 84,577 327,532 -39.95%
-
Net Worth 737,117 750,118 739,136 733,693 723,945 748,088 722,406 1.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,217 - 21,994 13,199 13,206 - 43,987 -55.17%
Div Payout % 99.34% - 44.64% 30.21% 55.56% - 56.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 737,117 750,118 739,136 733,693 723,945 748,088 722,406 1.35%
NOSH 440,596 440,391 439,883 439,969 440,222 439,948 439,874 0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.79% 13.18% 13.91% 16.20% 13.63% 25.04% 20.26% -
ROE 1.81% 1.35% 6.67% 5.95% 3.28% 3.42% 10.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.37 20.54 94.44 71.89 46.65 25.65 93.37 -44.75%
EPS 3.02 2.30 11.20 9.93 5.40 5.81 17.56 -69.10%
DPS 3.00 0.00 5.00 3.00 3.00 0.00 10.00 -55.21%
NAPS 1.673 1.7033 1.6803 1.6676 1.6445 1.7004 1.6423 1.24%
Adjusted Per Share Value based on latest NOSH - 439,668
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.42 20.56 94.42 71.89 46.67 25.64 93.35 -44.69%
EPS 3.02 2.30 11.20 9.93 5.40 5.81 17.56 -69.10%
DPS 3.00 0.00 5.00 3.00 3.00 0.00 10.00 -55.21%
NAPS 1.6753 1.7048 1.6799 1.6675 1.6453 1.7002 1.6418 1.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.70 1.55 1.65 1.46 2.00 2.50 2.53 -
P/RPS 4.43 7.55 1.75 2.03 4.29 9.75 2.71 38.80%
P/EPS 56.29 67.39 14.73 14.70 37.04 43.03 14.41 148.24%
EY 1.78 1.48 6.79 6.80 2.70 2.32 6.94 -59.66%
DY 1.76 0.00 3.03 2.05 1.50 0.00 3.95 -41.69%
P/NAPS 1.02 0.91 0.98 0.88 1.22 1.47 1.54 -24.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 -
Price 1.82 1.90 1.72 1.50 1.74 2.32 2.40 -
P/RPS 4.74 9.25 1.82 2.09 3.73 9.05 2.57 50.44%
P/EPS 60.26 82.61 15.36 15.11 32.22 39.93 13.67 169.09%
EY 1.66 1.21 6.51 6.62 3.10 2.50 7.32 -62.84%
DY 1.65 0.00 2.91 2.00 1.72 0.00 4.17 -46.13%
P/NAPS 1.09 1.12 1.02 0.90 1.06 1.36 1.46 -17.71%

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