[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -15.5%
YoY- 87.84%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 209,015 130,463 67,668 311,352 246,054 154,992 80,702 88.48%
PBT 40,305 26,143 8,038 35,046 49,638 27,087 15,919 85.65%
Tax -7,274 -4,602 -3,422 -4,105 -13,023 -9,583 -5,518 20.20%
NP 33,031 21,541 4,616 30,941 36,615 17,504 10,401 115.90%
-
NP to SH 31,586 20,815 4,616 30,941 36,615 17,504 10,401 109.56%
-
Tax Rate 18.05% 17.60% 42.57% 11.71% 26.24% 35.38% 34.66% -
Total Cost 175,984 108,922 63,052 280,411 209,439 137,488 70,301 84.26%
-
Net Worth 879,956 879,674 881,599 1,113,523 1,117,813 1,143,477 1,150,280 -16.34%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,199 13,195 - 33,009 13,202 13,193 - -
Div Payout % 41.79% 63.39% - 106.69% 36.06% 75.38% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 879,956 879,674 881,599 1,113,523 1,117,813 1,143,477 1,150,280 -16.34%
NOSH 439,978 439,837 440,799 440,128 440,084 439,798 440,720 -0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.80% 16.51% 6.82% 9.94% 14.88% 11.29% 12.89% -
ROE 3.59% 2.37% 0.52% 2.78% 3.28% 1.53% 0.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.51 29.66 15.35 70.74 55.91 35.24 18.31 88.71%
EPS 7.18 4.73 1.05 7.03 8.32 3.98 2.36 109.82%
DPS 3.00 3.00 0.00 7.50 3.00 3.00 0.00 -
NAPS 2.00 2.00 2.00 2.53 2.54 2.60 2.61 -16.24%
Adjusted Per Share Value based on latest NOSH - 439,844
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.50 29.65 15.38 70.76 55.92 35.23 18.34 88.48%
EPS 7.18 4.73 1.05 7.03 8.32 3.98 2.36 109.82%
DPS 3.00 3.00 0.00 7.50 3.00 3.00 0.00 -
NAPS 1.9999 1.9993 2.0036 2.5307 2.5405 2.5988 2.6143 -16.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.32 1.28 1.25 1.22 1.25 1.06 1.25 -
P/RPS 2.78 4.32 8.14 1.72 2.24 3.01 6.83 -45.04%
P/EPS 18.39 27.05 119.37 17.35 15.02 26.63 52.97 -50.57%
EY 5.44 3.70 0.84 5.76 6.66 3.75 1.89 102.21%
DY 2.27 2.34 0.00 6.15 2.40 2.83 0.00 -
P/NAPS 0.66 0.64 0.63 0.48 0.49 0.41 0.48 23.62%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/10/05 23/08/05 19/05/05 18/02/05 09/11/04 23/08/04 21/05/04 -
Price 1.30 1.30 1.32 1.35 1.22 1.20 1.20 -
P/RPS 2.74 4.38 8.60 1.91 2.18 3.41 6.55 -44.03%
P/EPS 18.11 27.47 126.05 19.20 14.66 30.15 50.85 -49.72%
EY 5.52 3.64 0.79 5.21 6.82 3.32 1.97 98.62%
DY 2.31 2.31 0.00 5.56 2.46 2.50 0.00 -
P/NAPS 0.65 0.65 0.66 0.53 0.48 0.46 0.46 25.89%

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