[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 78.5%
YoY- -4.41%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 301,872 187,707 97,468 330,520 236,016 150,038 79,311 143.57%
PBT 73,462 37,180 23,208 45,208 37,002 20,161 15,694 179.56%
Tax -16,559 -10,815 -5,966 -4,026 -13,050 -6,754 -4,274 146.47%
NP 56,903 26,365 17,242 41,182 23,952 13,407 11,420 191.44%
-
NP to SH 51,683 23,912 15,710 35,679 19,988 11,078 9,948 199.66%
-
Tax Rate 22.54% 29.09% 25.71% 8.91% 35.27% 33.50% 27.23% -
Total Cost 244,969 161,342 80,226 289,338 212,064 136,631 67,891 135.06%
-
Net Worth 696,818 679,488 686,883 670,993 669,994 669,559 685,179 1.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,195 13,211 - 35,195 13,207 13,188 - -
Div Payout % 25.53% 55.25% - 98.64% 66.08% 119.05% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 696,818 679,488 686,883 670,993 669,994 669,559 685,179 1.12%
NOSH 439,855 440,368 440,056 439,938 440,264 439,603 440,176 -0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.85% 14.05% 17.69% 12.46% 10.15% 8.94% 14.40% -
ROE 7.42% 3.52% 2.29% 5.32% 2.98% 1.65% 1.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 68.63 42.63 22.15 75.13 53.61 34.13 18.02 143.67%
EPS 11.75 5.43 3.57 8.11 4.54 2.52 2.26 199.81%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 0.00 -
NAPS 1.5842 1.543 1.5609 1.5252 1.5218 1.5231 1.5566 1.17%
Adjusted Per Share Value based on latest NOSH - 439,523
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 68.61 42.66 22.15 75.12 53.64 34.10 18.03 143.54%
EPS 11.75 5.43 3.57 8.11 4.54 2.52 2.26 199.81%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 0.00 -
NAPS 1.5837 1.5443 1.5611 1.525 1.5227 1.5217 1.5572 1.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.50 2.82 2.79 2.15 1.83 1.77 1.38 -
P/RPS 3.64 6.62 12.60 2.86 3.41 5.19 7.66 -39.07%
P/EPS 21.28 51.93 78.15 26.51 40.31 70.24 61.06 -50.44%
EY 4.70 1.93 1.28 3.77 2.48 1.42 1.64 101.63%
DY 1.20 1.06 0.00 3.72 1.64 1.69 0.00 -
P/NAPS 1.58 1.83 1.79 1.41 1.20 1.16 0.89 46.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 06/11/07 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 -
Price 2.33 2.40 2.63 2.55 2.15 1.75 1.48 -
P/RPS 3.40 5.63 11.87 3.39 4.01 5.13 8.21 -44.41%
P/EPS 19.83 44.20 73.67 31.44 47.36 69.44 65.49 -54.87%
EY 5.04 2.26 1.36 3.18 2.11 1.44 1.53 121.23%
DY 1.29 1.25 0.00 3.14 1.40 1.71 0.00 -
P/NAPS 1.47 1.56 1.68 1.67 1.41 1.15 0.95 33.74%

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