[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -207.59%
YoY- -154.66%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 172,583 101,154 48,834 217,130 177,765 118,882 63,676 94.27%
PBT 6,773 -3,631 90 -14,348 27,310 18,091 12,519 -33.57%
Tax -4,363 3,631 -90 14,348 -7,031 -5,764 -3,760 10.41%
NP 2,410 0 0 0 20,279 12,327 8,759 -57.66%
-
NP to SH 2,410 -5,065 -297 -21,819 20,279 12,327 8,759 -57.66%
-
Tax Rate 64.42% - 100.00% - 25.75% 31.86% 30.03% -
Total Cost 170,173 101,154 48,834 217,130 157,486 106,555 54,917 112.40%
-
Net Worth 877,037 1,193,578 1,166,785 1,196,525 998,553 990,562 994,146 -8.00%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 13,155 13,213 - 26,393 13,196 13,207 - -
Div Payout % 545.87% 0.00% - 0.00% 65.08% 107.14% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 877,037 1,193,578 1,166,785 1,196,525 998,553 990,562 994,146 -8.00%
NOSH 438,518 440,434 424,285 439,899 439,891 440,250 437,950 0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.40% 0.00% 0.00% 0.00% 11.41% 10.37% 13.76% -
ROE 0.27% -0.42% -0.03% -1.82% 2.03% 1.24% 0.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.36 22.97 11.51 49.36 40.41 27.00 14.54 94.11%
EPS 0.55 -1.15 -0.07 -4.96 4.61 2.80 2.00 -57.67%
DPS 3.00 3.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 2.00 2.71 2.75 2.72 2.27 2.25 2.27 -8.08%
Adjusted Per Share Value based on latest NOSH - 439,895
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.22 22.99 11.10 49.35 40.40 27.02 14.47 94.28%
EPS 0.55 -1.15 -0.07 -4.96 4.61 2.80 1.99 -57.53%
DPS 2.99 3.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 1.9933 2.7127 2.6518 2.7194 2.2694 2.2513 2.2594 -8.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.00 1.09 1.05 1.03 0.97 1.10 1.04 -
P/RPS 2.54 4.75 9.12 2.09 2.40 4.07 7.15 -49.80%
P/EPS 181.96 -94.78 -1,500.00 -20.77 21.04 39.29 52.00 130.31%
EY 0.55 -1.06 -0.07 -4.82 4.75 2.55 1.92 -56.51%
DY 3.00 2.75 0.00 5.83 3.09 2.73 0.00 -
P/NAPS 0.50 0.40 0.38 0.38 0.43 0.49 0.46 5.71%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 19/08/02 15/05/02 21/02/02 16/11/01 13/08/01 14/05/01 -
Price 0.98 1.07 1.15 1.05 1.02 1.12 1.05 -
P/RPS 2.49 4.66 9.99 2.13 2.52 4.15 7.22 -50.78%
P/EPS 178.32 -93.04 -1,642.86 -21.17 22.13 40.00 52.50 125.78%
EY 0.56 -1.07 -0.06 -4.72 4.52 2.50 1.90 -55.67%
DY 3.06 2.80 0.00 5.71 2.94 2.68 0.00 -
P/NAPS 0.49 0.39 0.42 0.39 0.45 0.50 0.46 4.29%

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