[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 145.05%
YoY- 403.88%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 246,054 154,992 80,702 253,219 178,033 107,097 64,199 144.30%
PBT 49,638 27,087 15,919 24,710 13,640 2,143 6,411 289.91%
Tax -13,023 -9,583 -5,518 -8,238 -6,918 -2,969 -2,610 191.14%
NP 36,615 17,504 10,401 16,472 6,722 -826 3,801 350.86%
-
NP to SH 36,615 17,504 10,401 16,472 6,722 -826 3,801 350.86%
-
Tax Rate 26.24% 35.38% 34.66% 33.34% 50.72% 138.54% 40.71% -
Total Cost 209,439 137,488 70,301 236,747 171,311 107,923 60,398 128.58%
-
Net Worth 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 -1.82%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 13,202 13,193 - 28,627 13,180 13,042 - -
Div Payout % 36.06% 75.38% - 173.80% 196.08% 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 1,149,139 -1.82%
NOSH 440,084 439,798 440,720 440,427 439,346 434,736 441,976 -0.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.88% 11.29% 12.89% 6.51% 3.78% -0.77% 5.92% -
ROE 3.28% 1.53% 0.90% 1.45% 0.60% -0.07% 0.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 55.91 35.24 18.31 57.49 40.52 24.63 14.53 144.95%
EPS 8.32 3.98 2.36 3.74 1.53 -0.19 0.86 352.15%
DPS 3.00 3.00 0.00 6.50 3.00 3.00 0.00 -
NAPS 2.54 2.60 2.61 2.58 2.57 2.57 2.60 -1.54%
Adjusted Per Share Value based on latest NOSH - 439,189
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 55.95 35.24 18.35 57.58 40.48 24.35 14.60 144.28%
EPS 8.33 3.98 2.37 3.75 1.53 -0.19 0.86 352.51%
DPS 3.00 3.00 0.00 6.51 3.00 2.97 0.00 -
NAPS 2.5417 2.6001 2.6156 2.5838 2.5675 2.5405 2.613 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.25 1.06 1.25 1.10 1.00 0.98 0.90 -
P/RPS 2.24 3.01 6.83 1.91 2.47 3.98 6.20 -49.17%
P/EPS 15.02 26.63 52.97 29.41 65.36 -515.79 104.65 -72.49%
EY 6.66 3.75 1.89 3.40 1.53 -0.19 0.96 262.46%
DY 2.40 2.83 0.00 5.91 3.00 3.06 0.00 -
P/NAPS 0.49 0.41 0.48 0.43 0.39 0.38 0.35 25.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 23/08/04 21/05/04 25/02/04 11/11/03 19/08/03 21/05/03 -
Price 1.22 1.20 1.20 1.14 1.11 0.99 0.95 -
P/RPS 2.18 3.41 6.55 1.98 2.74 4.02 6.54 -51.82%
P/EPS 14.66 30.15 50.85 30.48 72.55 -521.05 110.47 -73.88%
EY 6.82 3.32 1.97 3.28 1.38 -0.19 0.91 281.56%
DY 2.46 2.50 0.00 5.70 2.70 3.03 0.00 -
P/NAPS 0.48 0.46 0.46 0.44 0.43 0.39 0.37 18.89%

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