[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.44%
YoY- -60.37%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 367,371 262,098 169,041 90,458 415,447 316,316 205,362 47.20%
PBT 51,505 38,472 19,902 14,012 71,474 67,555 38,591 21.15%
Tax -7,278 -6,040 -3,360 -2,087 -13,690 -16,308 -10,597 -22.10%
NP 44,227 32,432 16,542 11,925 57,784 51,247 27,994 35.53%
-
NP to SH 35,353 25,946 13,306 10,129 49,267 43,689 23,772 30.19%
-
Tax Rate 14.13% 15.70% 16.88% 14.89% 19.15% 24.14% 27.46% -
Total Cost 323,144 229,666 152,499 78,533 357,663 265,069 177,368 49.00%
-
Net Worth 748,708 738,449 737,117 750,118 739,136 733,693 723,945 2.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 35,220 13,192 13,217 - 21,994 13,199 13,206 91.97%
Div Payout % 99.63% 50.85% 99.34% - 44.64% 30.21% 55.56% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 748,708 738,449 737,117 750,118 739,136 733,693 723,945 2.26%
NOSH 440,261 439,762 440,596 440,391 439,883 439,969 440,222 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.04% 12.37% 9.79% 13.18% 13.91% 16.20% 13.63% -
ROE 4.72% 3.51% 1.81% 1.35% 6.67% 5.95% 3.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 83.44 59.60 38.37 20.54 94.44 71.89 46.65 47.19%
EPS 8.03 5.90 3.02 2.30 11.20 9.93 5.40 30.18%
DPS 8.00 3.00 3.00 0.00 5.00 3.00 3.00 91.95%
NAPS 1.7006 1.6792 1.673 1.7033 1.6803 1.6676 1.6445 2.25%
Adjusted Per Share Value based on latest NOSH - 440,391
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 83.49 59.57 38.42 20.56 94.42 71.89 46.67 47.21%
EPS 8.03 5.90 3.02 2.30 11.20 9.93 5.40 30.18%
DPS 8.00 3.00 3.00 0.00 5.00 3.00 3.00 91.95%
NAPS 1.7016 1.6783 1.6753 1.7048 1.6799 1.6675 1.6453 2.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.83 1.81 1.70 1.55 1.65 1.46 2.00 -
P/RPS 2.19 3.04 4.43 7.55 1.75 2.03 4.29 -36.04%
P/EPS 22.79 30.68 56.29 67.39 14.73 14.70 37.04 -27.59%
EY 4.39 3.26 1.78 1.48 6.79 6.80 2.70 38.14%
DY 4.37 1.66 1.76 0.00 3.03 2.05 1.50 103.58%
P/NAPS 1.08 1.08 1.02 0.91 0.98 0.88 1.22 -7.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 -
Price 1.78 1.86 1.82 1.90 1.72 1.50 1.74 -
P/RPS 2.13 3.12 4.74 9.25 1.82 2.09 3.73 -31.09%
P/EPS 22.17 31.53 60.26 82.61 15.36 15.11 32.22 -22.00%
EY 4.51 3.17 1.66 1.21 6.51 6.62 3.10 28.30%
DY 4.49 1.61 1.65 0.00 2.91 2.00 1.72 89.25%
P/NAPS 1.05 1.11 1.09 1.12 1.02 0.90 1.06 -0.62%

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