[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -36.86%
YoY- 173.64%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 311,352 246,054 154,992 80,702 253,219 178,033 107,097 103.03%
PBT 35,046 49,638 27,087 15,919 24,710 13,640 2,143 538.85%
Tax -4,105 -13,023 -9,583 -5,518 -8,238 -6,918 -2,969 23.98%
NP 30,941 36,615 17,504 10,401 16,472 6,722 -826 -
-
NP to SH 30,941 36,615 17,504 10,401 16,472 6,722 -826 -
-
Tax Rate 11.71% 26.24% 35.38% 34.66% 33.34% 50.72% 138.54% -
Total Cost 280,411 209,439 137,488 70,301 236,747 171,311 107,923 88.45%
-
Net Worth 1,113,523 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 -0.22%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 33,009 13,202 13,193 - 28,627 13,180 13,042 85.19%
Div Payout % 106.69% 36.06% 75.38% - 173.80% 196.08% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,113,523 1,117,813 1,143,477 1,150,280 1,136,303 1,129,120 1,117,273 -0.22%
NOSH 440,128 440,084 439,798 440,720 440,427 439,346 434,736 0.82%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.94% 14.88% 11.29% 12.89% 6.51% 3.78% -0.77% -
ROE 2.78% 3.28% 1.53% 0.90% 1.45% 0.60% -0.07% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.74 55.91 35.24 18.31 57.49 40.52 24.63 101.40%
EPS 7.03 8.32 3.98 2.36 3.74 1.53 -0.19 -
DPS 7.50 3.00 3.00 0.00 6.50 3.00 3.00 83.69%
NAPS 2.53 2.54 2.60 2.61 2.58 2.57 2.57 -1.03%
Adjusted Per Share Value based on latest NOSH - 440,720
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.76 55.92 35.23 18.34 57.55 40.46 24.34 103.03%
EPS 7.03 8.32 3.98 2.36 3.74 1.53 -0.19 -
DPS 7.50 3.00 3.00 0.00 6.51 3.00 2.96 85.33%
NAPS 2.5307 2.5405 2.5988 2.6143 2.5825 2.5662 2.5393 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.22 1.25 1.06 1.25 1.10 1.00 0.98 -
P/RPS 1.72 2.24 3.01 6.83 1.91 2.47 3.98 -42.69%
P/EPS 17.35 15.02 26.63 52.97 29.41 65.36 -515.79 -
EY 5.76 6.66 3.75 1.89 3.40 1.53 -0.19 -
DY 6.15 2.40 2.83 0.00 5.91 3.00 3.06 58.92%
P/NAPS 0.48 0.49 0.41 0.48 0.43 0.39 0.38 16.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 09/11/04 23/08/04 21/05/04 25/02/04 11/11/03 19/08/03 -
Price 1.35 1.22 1.20 1.20 1.14 1.11 0.99 -
P/RPS 1.91 2.18 3.41 6.55 1.98 2.74 4.02 -38.97%
P/EPS 19.20 14.66 30.15 50.85 30.48 72.55 -521.05 -
EY 5.21 6.82 3.32 1.97 3.28 1.38 -0.19 -
DY 5.56 2.46 2.50 0.00 5.70 2.70 3.03 49.60%
P/NAPS 0.53 0.48 0.46 0.46 0.44 0.43 0.39 22.57%

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