[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 26.29%
YoY- -20.28%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 346,789 223,757 109,127 429,731 325,309 214,311 112,643 111.19%
PBT 81,905 49,910 25,083 80,838 65,220 44,764 27,450 106.84%
Tax -20,992 -12,810 -6,208 -21,307 -16,724 -11,599 -6,534 117.26%
NP 60,913 37,100 18,875 59,531 48,496 33,165 20,916 103.53%
-
NP to SH 56,885 35,591 18,406 55,768 44,158 29,841 18,688 109.60%
-
Tax Rate 25.63% 25.67% 24.75% 26.36% 25.64% 25.91% 23.80% -
Total Cost 285,876 186,657 90,252 370,200 276,813 181,146 91,727 112.92%
-
Net Worth 858,528 850,432 853,027 834,911 439,972 439,795 440,342 55.87%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,200 13,200 - 39,613 13,199 13,193 - -
Div Payout % 23.20% 37.09% - 71.03% 29.89% 44.21% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 858,528 850,432 853,027 834,911 439,972 439,795 440,342 55.87%
NOSH 440,000 440,000 440,000 440,145 439,972 439,795 440,342 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.56% 16.58% 17.30% 13.85% 14.91% 15.48% 18.57% -
ROE 6.63% 4.19% 2.16% 6.68% 10.04% 6.79% 4.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.82 50.85 24.80 97.63 73.94 48.73 25.58 111.31%
EPS 12.93 8.09 4.18 12.67 10.04 6.78 4.25 109.53%
DPS 3.00 3.00 0.00 9.00 3.00 3.00 0.00 -
NAPS 1.9512 1.9328 1.9387 1.8969 1.00 1.00 1.00 55.95%
Adjusted Per Share Value based on latest NOSH - 439,288
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.82 50.85 24.80 97.67 73.93 48.71 25.60 111.20%
EPS 12.93 8.09 4.18 12.67 10.04 6.78 4.25 109.53%
DPS 3.00 3.00 0.00 9.00 3.00 3.00 0.00 -
NAPS 1.9512 1.9328 1.9387 1.8975 0.9999 0.9995 1.0008 55.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.19 3.20 2.85 2.43 2.41 2.82 2.65 -
P/RPS 5.32 6.29 11.49 2.49 3.26 5.79 10.36 -35.79%
P/EPS 32.41 39.56 68.13 19.18 24.01 41.56 62.44 -35.33%
EY 3.09 2.53 1.47 5.21 4.16 2.41 1.60 54.89%
DY 0.72 0.94 0.00 3.70 1.24 1.06 0.00 -
P/NAPS 2.15 1.66 1.47 1.28 2.41 2.82 2.65 -12.97%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 17/08/12 18/05/12 27/02/12 10/11/11 25/08/11 20/05/11 -
Price 4.20 4.22 3.01 2.65 2.30 2.59 2.65 -
P/RPS 5.33 8.30 12.14 2.71 3.11 5.32 10.36 -35.71%
P/EPS 32.49 52.17 71.95 20.91 22.92 38.17 62.44 -35.22%
EY 3.08 1.92 1.39 4.78 4.36 2.62 1.60 54.56%
DY 0.71 0.71 0.00 3.40 1.30 1.16 0.00 -
P/NAPS 2.15 2.18 1.55 1.40 2.30 2.59 2.65 -12.97%

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