[SHANG] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -31.71%
YoY- 253.51%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 67,668 65,298 91,062 74,290 80,702 75,186 70,936 -3.09%
PBT 8,038 -14,592 22,551 11,168 15,919 11,070 11,497 -21.21%
Tax -3,422 8,918 -3,440 -4,065 -5,518 -1,320 -3,949 -9.09%
NP 4,616 -5,674 19,111 7,103 10,401 9,750 7,548 -27.93%
-
NP to SH 4,616 -5,674 19,111 7,103 10,401 9,750 7,548 -27.93%
-
Tax Rate 42.57% - 15.25% 36.40% 34.66% 11.92% 34.35% -
Total Cost 63,052 70,972 71,951 67,187 70,301 65,436 63,388 -0.35%
-
Net Worth 881,599 1,112,807 1,118,477 1,147,068 1,150,280 1,133,108 1,127,811 -15.12%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 19,793 - 13,235 - 15,371 - -
Div Payout % - 0.00% - 186.34% - 157.66% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 881,599 1,112,807 1,118,477 1,147,068 1,150,280 1,133,108 1,127,811 -15.12%
NOSH 440,799 439,844 440,345 441,180 440,720 439,189 438,837 0.29%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.82% -8.69% 20.99% 9.56% 12.89% 12.97% 10.64% -
ROE 0.52% -0.51% 1.71% 0.62% 0.90% 0.86% 0.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.35 14.85 20.68 16.84 18.31 17.12 16.16 -3.36%
EPS 1.05 -1.29 4.34 1.61 2.36 2.22 1.72 -28.01%
DPS 0.00 4.50 0.00 3.00 0.00 3.50 0.00 -
NAPS 2.00 2.53 2.54 2.60 2.61 2.58 2.57 -15.38%
Adjusted Per Share Value based on latest NOSH - 441,180
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.38 14.84 20.70 16.88 18.34 17.09 16.12 -3.08%
EPS 1.05 -1.29 4.34 1.61 2.36 2.22 1.72 -28.01%
DPS 0.00 4.50 0.00 3.01 0.00 3.49 0.00 -
NAPS 2.0036 2.5291 2.542 2.607 2.6143 2.5752 2.5632 -15.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.22 1.25 1.06 1.25 1.10 1.00 -
P/RPS 8.14 8.22 6.04 6.29 6.83 6.43 6.19 20.00%
P/EPS 119.37 -94.57 28.80 65.84 52.97 49.55 58.14 61.46%
EY 0.84 -1.06 3.47 1.52 1.89 2.02 1.72 -37.95%
DY 0.00 3.69 0.00 2.83 0.00 3.18 0.00 -
P/NAPS 0.63 0.48 0.49 0.41 0.48 0.43 0.39 37.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 18/02/05 09/11/04 23/08/04 21/05/04 25/02/04 11/11/03 -
Price 1.32 1.35 1.22 1.20 1.20 1.14 1.11 -
P/RPS 8.60 9.09 5.90 7.13 6.55 6.66 6.87 16.13%
P/EPS 126.05 -104.65 28.11 74.53 50.85 51.35 64.53 56.19%
EY 0.79 -0.96 3.56 1.34 1.97 1.95 1.55 -36.16%
DY 0.00 3.33 0.00 2.50 0.00 3.07 0.00 -
P/NAPS 0.66 0.53 0.48 0.46 0.46 0.44 0.43 33.02%

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