[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.35%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 330,520 236,016 150,038 79,311 280,089 209,015 130,463 85.52%
PBT 45,208 37,002 20,161 15,694 44,673 40,305 26,143 43.92%
Tax -4,026 -13,050 -6,754 -4,274 -5,413 -7,274 -4,602 -8.50%
NP 41,182 23,952 13,407 11,420 39,260 33,031 21,541 53.85%
-
NP to SH 35,679 19,988 11,078 9,948 37,326 31,586 20,815 43.08%
-
Tax Rate 8.91% 35.27% 33.50% 27.23% 12.12% 18.05% 17.60% -
Total Cost 289,338 212,064 136,631 67,891 240,829 175,984 108,922 91.46%
-
Net Worth 670,993 669,994 669,559 685,179 657,632 879,956 879,674 -16.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 35,195 13,207 13,188 - 35,188 13,199 13,195 91.98%
Div Payout % 98.64% 66.08% 119.05% - 94.27% 41.79% 63.39% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 670,993 669,994 669,559 685,179 657,632 879,956 879,674 -16.47%
NOSH 439,938 440,264 439,603 440,176 439,858 439,978 439,837 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.46% 10.15% 8.94% 14.40% 14.02% 15.80% 16.51% -
ROE 5.32% 2.98% 1.65% 1.45% 5.68% 3.59% 2.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.13 53.61 34.13 18.02 63.68 47.51 29.66 85.50%
EPS 8.11 4.54 2.52 2.26 8.48 7.18 4.73 43.11%
DPS 8.00 3.00 3.00 0.00 8.00 3.00 3.00 91.95%
NAPS 1.5252 1.5218 1.5231 1.5566 1.4951 2.00 2.00 -16.48%
Adjusted Per Share Value based on latest NOSH - 440,176
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.12 53.64 34.10 18.03 63.66 47.50 29.65 85.53%
EPS 8.11 4.54 2.52 2.26 8.48 7.18 4.73 43.11%
DPS 8.00 3.00 3.00 0.00 8.00 3.00 3.00 91.95%
NAPS 1.525 1.5227 1.5217 1.5572 1.4946 1.9999 1.9993 -16.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.15 1.83 1.77 1.38 1.25 1.32 1.28 -
P/RPS 2.86 3.41 5.19 7.66 1.96 2.78 4.32 -23.98%
P/EPS 26.51 40.31 70.24 61.06 14.73 18.39 27.05 -1.33%
EY 3.77 2.48 1.42 1.64 6.79 5.44 3.70 1.25%
DY 3.72 1.64 1.69 0.00 6.40 2.27 2.34 36.09%
P/NAPS 1.41 1.20 1.16 0.89 0.84 0.66 0.64 69.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 28/10/05 23/08/05 -
Price 2.55 2.15 1.75 1.48 1.35 1.30 1.30 -
P/RPS 3.39 4.01 5.13 8.21 2.12 2.74 4.38 -15.66%
P/EPS 31.44 47.36 69.44 65.49 15.91 18.11 27.47 9.38%
EY 3.18 2.11 1.44 1.53 6.29 5.52 3.64 -8.59%
DY 3.14 1.40 1.71 0.00 5.93 2.31 2.31 22.64%
P/NAPS 1.67 1.41 1.15 0.95 0.90 0.65 0.65 87.26%

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