[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.77%
YoY- -36.22%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 262,098 169,041 90,458 415,447 316,316 205,362 112,827 75.31%
PBT 38,472 19,902 14,012 71,474 67,555 38,591 35,463 5.57%
Tax -6,040 -3,360 -2,087 -13,690 -16,308 -10,597 -7,213 -11.14%
NP 32,432 16,542 11,925 57,784 51,247 27,994 28,250 9.63%
-
NP to SH 25,946 13,306 10,129 49,267 43,689 23,772 25,561 1.00%
-
Tax Rate 15.70% 16.88% 14.89% 19.15% 24.14% 27.46% 20.34% -
Total Cost 229,666 152,499 78,533 357,663 265,069 177,368 84,577 94.52%
-
Net Worth 738,449 737,117 750,118 739,136 733,693 723,945 748,088 -0.86%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13,192 13,217 - 21,994 13,199 13,206 - -
Div Payout % 50.85% 99.34% - 44.64% 30.21% 55.56% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 738,449 737,117 750,118 739,136 733,693 723,945 748,088 -0.86%
NOSH 439,762 440,596 440,391 439,883 439,969 440,222 439,948 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.37% 9.79% 13.18% 13.91% 16.20% 13.63% 25.04% -
ROE 3.51% 1.81% 1.35% 6.67% 5.95% 3.28% 3.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.60 38.37 20.54 94.44 71.89 46.65 25.65 75.34%
EPS 5.90 3.02 2.30 11.20 9.93 5.40 5.81 1.02%
DPS 3.00 3.00 0.00 5.00 3.00 3.00 0.00 -
NAPS 1.6792 1.673 1.7033 1.6803 1.6676 1.6445 1.7004 -0.83%
Adjusted Per Share Value based on latest NOSH - 439,212
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.57 38.42 20.56 94.42 71.89 46.67 25.64 75.32%
EPS 5.90 3.02 2.30 11.20 9.93 5.40 5.81 1.02%
DPS 3.00 3.00 0.00 5.00 3.00 3.00 0.00 -
NAPS 1.6783 1.6753 1.7048 1.6799 1.6675 1.6453 1.7002 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.81 1.70 1.55 1.65 1.46 2.00 2.50 -
P/RPS 3.04 4.43 7.55 1.75 2.03 4.29 9.75 -53.98%
P/EPS 30.68 56.29 67.39 14.73 14.70 37.04 43.03 -20.17%
EY 3.26 1.78 1.48 6.79 6.80 2.70 2.32 25.42%
DY 1.66 1.76 0.00 3.03 2.05 1.50 0.00 -
P/NAPS 1.08 1.02 0.91 0.98 0.88 1.22 1.47 -18.56%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 -
Price 1.86 1.82 1.90 1.72 1.50 1.74 2.32 -
P/RPS 3.12 4.74 9.25 1.82 2.09 3.73 9.05 -50.80%
P/EPS 31.53 60.26 82.61 15.36 15.11 32.22 39.93 -14.55%
EY 3.17 1.66 1.21 6.51 6.62 3.10 2.50 17.13%
DY 1.61 1.65 0.00 2.91 2.00 1.72 0.00 -
P/NAPS 1.11 1.09 1.12 1.02 0.90 1.06 1.36 -12.65%

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