[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 94.99%
YoY- -40.61%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 198,697 99,632 367,371 262,098 169,041 90,458 415,447 -38.92%
PBT 42,703 21,608 51,505 38,472 19,902 14,012 71,474 -29.12%
Tax -5,811 -2,676 -7,278 -6,040 -3,360 -2,087 -13,690 -43.60%
NP 36,892 18,932 44,227 32,432 16,542 11,925 57,784 -25.91%
-
NP to SH 32,428 16,616 35,353 25,946 13,306 10,129 49,267 -24.39%
-
Tax Rate 13.61% 12.38% 14.13% 15.70% 16.88% 14.89% 19.15% -
Total Cost 161,805 80,700 323,144 229,666 152,499 78,533 357,663 -41.15%
-
Net Worth 764,191 764,160 748,708 738,449 737,117 750,118 739,136 2.25%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,200 - 35,220 13,192 13,217 - 21,994 -28.91%
Div Payout % 40.71% - 99.63% 50.85% 99.34% - 44.64% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 764,191 764,160 748,708 738,449 737,117 750,118 739,136 2.25%
NOSH 440,000 439,576 440,261 439,762 440,596 440,391 439,883 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.57% 19.00% 12.04% 12.37% 9.79% 13.18% 13.91% -
ROE 4.24% 2.17% 4.72% 3.51% 1.81% 1.35% 6.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.16 22.67 83.44 59.60 38.37 20.54 94.44 -38.93%
EPS 7.37 3.78 8.03 5.90 3.02 2.30 11.20 -24.40%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 5.00 -28.92%
NAPS 1.7368 1.7384 1.7006 1.6792 1.673 1.7033 1.6803 2.23%
Adjusted Per Share Value based on latest NOSH - 440,418
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.16 22.64 83.49 59.57 38.42 20.56 94.42 -38.92%
EPS 7.37 3.78 8.03 5.90 3.02 2.30 11.20 -24.40%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 5.00 -28.92%
NAPS 1.7368 1.7367 1.7016 1.6783 1.6753 1.7048 1.6799 2.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.20 1.90 1.83 1.81 1.70 1.55 1.65 -
P/RPS 4.87 8.38 2.19 3.04 4.43 7.55 1.75 98.21%
P/EPS 29.85 50.26 22.79 30.68 56.29 67.39 14.73 60.34%
EY 3.35 1.99 4.39 3.26 1.78 1.48 6.79 -37.64%
DY 1.36 0.00 4.37 1.66 1.76 0.00 3.03 -41.46%
P/NAPS 1.27 1.09 1.08 1.08 1.02 0.91 0.98 18.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 -
Price 2.70 2.15 1.78 1.86 1.82 1.90 1.72 -
P/RPS 5.98 9.49 2.13 3.12 4.74 9.25 1.82 121.49%
P/EPS 36.64 56.88 22.17 31.53 60.26 82.61 15.36 78.81%
EY 2.73 1.76 4.51 3.17 1.66 1.21 6.51 -44.06%
DY 1.11 0.00 4.49 1.61 1.65 0.00 2.91 -47.49%
P/NAPS 1.55 1.24 1.05 1.11 1.09 1.12 1.02 32.27%

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