[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -55.97%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 410,725 301,872 187,707 97,468 330,520 236,016 150,038 95.33%
PBT 98,406 73,462 37,180 23,208 45,208 37,002 20,161 186.91%
Tax -15,213 -16,559 -10,815 -5,966 -4,026 -13,050 -6,754 71.57%
NP 83,193 56,903 26,365 17,242 41,182 23,952 13,407 236.55%
-
NP to SH 77,242 51,683 23,912 15,710 35,679 19,988 11,078 263.68%
-
Tax Rate 15.46% 22.54% 29.09% 25.71% 8.91% 35.27% 33.50% -
Total Cost 327,532 244,969 161,342 80,226 289,338 212,064 136,631 78.83%
-
Net Worth 722,406 696,818 679,488 686,883 670,993 669,994 669,559 5.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 43,987 13,195 13,211 - 35,195 13,207 13,188 122.74%
Div Payout % 56.95% 25.53% 55.25% - 98.64% 66.08% 119.05% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 722,406 696,818 679,488 686,883 670,993 669,994 669,559 5.18%
NOSH 439,874 439,855 440,368 440,056 439,938 440,264 439,603 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.26% 18.85% 14.05% 17.69% 12.46% 10.15% 8.94% -
ROE 10.69% 7.42% 3.52% 2.29% 5.32% 2.98% 1.65% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 93.37 68.63 42.63 22.15 75.13 53.61 34.13 95.24%
EPS 17.56 11.75 5.43 3.57 8.11 4.54 2.52 263.53%
DPS 10.00 3.00 3.00 0.00 8.00 3.00 3.00 122.65%
NAPS 1.6423 1.5842 1.543 1.5609 1.5252 1.5218 1.5231 5.13%
Adjusted Per Share Value based on latest NOSH - 440,056
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 93.35 68.61 42.66 22.15 75.12 53.64 34.10 95.33%
EPS 17.56 11.75 5.43 3.57 8.11 4.54 2.52 263.53%
DPS 10.00 3.00 3.00 0.00 8.00 3.00 3.00 122.65%
NAPS 1.6418 1.5837 1.5443 1.5611 1.525 1.5227 1.5217 5.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.53 2.50 2.82 2.79 2.15 1.83 1.77 -
P/RPS 2.71 3.64 6.62 12.60 2.86 3.41 5.19 -35.07%
P/EPS 14.41 21.28 51.93 78.15 26.51 40.31 70.24 -65.11%
EY 6.94 4.70 1.93 1.28 3.77 2.48 1.42 187.16%
DY 3.95 1.20 1.06 0.00 3.72 1.64 1.69 75.84%
P/NAPS 1.54 1.58 1.83 1.79 1.41 1.20 1.16 20.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 06/11/07 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 -
Price 2.40 2.33 2.40 2.63 2.55 2.15 1.75 -
P/RPS 2.57 3.40 5.63 11.87 3.39 4.01 5.13 -36.84%
P/EPS 13.67 19.83 44.20 73.67 31.44 47.36 69.44 -66.05%
EY 7.32 5.04 2.26 1.36 3.18 2.11 1.44 194.76%
DY 4.17 1.29 1.25 0.00 3.14 1.40 1.71 80.87%
P/NAPS 1.46 1.47 1.56 1.68 1.67 1.41 1.15 17.19%

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