[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 13.35%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 177,765 118,882 63,676 262,075 198,210 130,244 67,225 91.11%
PBT 27,310 18,091 12,519 58,255 48,601 29,467 12,829 65.40%
Tax -7,031 -5,764 -3,760 -18,339 -13,386 -7,690 -4,199 40.96%
NP 20,279 12,327 8,759 39,916 35,215 21,777 8,630 76.65%
-
NP to SH 20,279 12,327 8,759 39,916 35,215 21,777 8,630 76.65%
-
Tax Rate 25.75% 31.86% 30.03% 31.48% 27.54% 26.10% 32.73% -
Total Cost 157,486 106,555 54,917 222,159 162,995 108,467 58,595 93.19%
-
Net Worth 998,553 990,562 994,146 986,934 1,003,627 999,964 970,875 1.88%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 13,196 13,207 - 32,897 15,406 - - -
Div Payout % 65.08% 107.14% - 82.42% 43.75% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 998,553 990,562 994,146 986,934 1,003,627 999,964 970,875 1.88%
NOSH 439,891 440,250 437,950 438,637 440,187 444,428 431,500 1.29%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.41% 10.37% 13.76% 15.23% 17.77% 16.72% 12.84% -
ROE 2.03% 1.24% 0.88% 4.04% 3.51% 2.18% 0.89% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 40.41 27.00 14.54 59.75 45.03 29.31 15.58 88.66%
EPS 4.61 2.80 2.00 9.10 8.00 4.90 2.00 74.40%
DPS 3.00 3.00 0.00 7.50 3.50 0.00 0.00 -
NAPS 2.27 2.25 2.27 2.25 2.28 2.25 2.25 0.59%
Adjusted Per Share Value based on latest NOSH - 427,363
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 40.40 27.02 14.47 59.56 45.05 29.60 15.28 91.09%
EPS 4.61 2.80 1.99 9.07 8.00 4.95 1.96 76.76%
DPS 3.00 3.00 0.00 7.48 3.50 0.00 0.00 -
NAPS 2.2694 2.2513 2.2594 2.243 2.281 2.2726 2.2065 1.88%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.97 1.10 1.04 1.06 1.17 1.17 1.30 -
P/RPS 2.40 4.07 7.15 1.77 2.60 3.99 8.34 -56.37%
P/EPS 21.04 39.29 52.00 11.65 14.62 23.88 65.00 -52.82%
EY 4.75 2.55 1.92 8.58 6.84 4.19 1.54 111.74%
DY 3.09 2.73 0.00 7.08 2.99 0.00 0.00 -
P/NAPS 0.43 0.49 0.46 0.47 0.51 0.52 0.58 -18.07%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 13/08/01 14/05/01 26/02/01 13/11/00 22/08/00 15/05/00 -
Price 1.02 1.12 1.05 1.05 1.14 1.18 1.25 -
P/RPS 2.52 4.15 7.22 1.76 2.53 4.03 8.02 -53.74%
P/EPS 22.13 40.00 52.50 11.54 14.25 24.08 62.50 -49.91%
EY 4.52 2.50 1.90 8.67 7.02 4.15 1.60 99.71%
DY 2.94 2.68 0.00 7.14 3.07 0.00 0.00 -
P/NAPS 0.45 0.50 0.46 0.47 0.50 0.52 0.56 -13.55%

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