[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 35.64%
YoY- 114.98%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 178,033 107,097 64,199 233,547 172,583 101,154 48,834 136.68%
PBT 13,640 2,143 6,411 5,769 6,773 -3,631 90 2733.92%
Tax -6,918 -2,969 -2,610 -2,500 -4,363 3,631 -90 1703.06%
NP 6,722 -826 3,801 3,269 2,410 0 0 -
-
NP to SH 6,722 -826 3,801 3,269 2,410 -5,065 -297 -
-
Tax Rate 50.72% 138.54% 40.71% 43.34% 64.42% - 100.00% -
Total Cost 171,311 107,923 60,398 230,278 170,173 101,154 48,834 130.69%
-
Net Worth 1,129,120 1,117,273 1,149,139 1,138,729 877,037 1,193,578 1,166,785 -2.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 13,180 13,042 - 26,379 13,155 13,213 - -
Div Payout % 196.08% 0.00% - 806.97% 545.87% 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,129,120 1,117,273 1,149,139 1,138,729 877,037 1,193,578 1,166,785 -2.16%
NOSH 439,346 434,736 441,976 439,663 438,518 440,434 424,285 2.35%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.78% -0.77% 5.92% 1.40% 1.40% 0.00% 0.00% -
ROE 0.60% -0.07% 0.33% 0.29% 0.27% -0.42% -0.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.52 24.63 14.53 53.12 39.36 22.97 11.51 131.24%
EPS 1.53 -0.19 0.86 0.74 0.55 -1.15 -0.07 -
DPS 3.00 3.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 2.57 2.57 2.60 2.59 2.00 2.71 2.75 -4.40%
Adjusted Per Share Value based on latest NOSH - 442,105
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.46 24.34 14.59 53.08 39.22 22.99 11.10 136.66%
EPS 1.53 -0.19 0.86 0.74 0.55 -1.15 -0.07 -
DPS 3.00 2.96 0.00 6.00 2.99 3.00 0.00 -
NAPS 2.5662 2.5393 2.6117 2.588 1.9933 2.7127 2.6518 -2.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.98 0.90 0.96 1.00 1.09 1.05 -
P/RPS 2.47 3.98 6.20 1.81 2.54 4.75 9.12 -58.10%
P/EPS 65.36 -515.79 104.65 129.12 181.96 -94.78 -1,500.00 -
EY 1.53 -0.19 0.96 0.77 0.55 -1.06 -0.07 -
DY 3.00 3.06 0.00 6.25 3.00 2.75 0.00 -
P/NAPS 0.39 0.38 0.35 0.37 0.50 0.40 0.38 1.74%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 19/08/03 21/05/03 27/02/03 21/11/02 19/08/02 15/05/02 -
Price 1.11 0.99 0.95 0.91 0.98 1.07 1.15 -
P/RPS 2.74 4.02 6.54 1.71 2.49 4.66 9.99 -57.75%
P/EPS 72.55 -521.05 110.47 122.39 178.32 -93.04 -1,642.86 -
EY 1.38 -0.19 0.91 0.82 0.56 -1.07 -0.06 -
DY 2.70 3.03 0.00 6.59 3.06 2.80 0.00 -
P/NAPS 0.43 0.39 0.37 0.35 0.49 0.39 0.42 1.57%

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