[SHANG] QoQ Quarter Result on 30-Sep-2000 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
13-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 2.21%
YoY- 91.1%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 55,206 63,676 63,865 67,966 63,019 67,225 63,699 0.14%
PBT 5,572 12,519 9,654 19,134 16,638 12,829 12,936 0.85%
Tax -2,004 -3,760 -4,953 -5,696 -3,491 -4,199 106 -
NP 3,568 8,759 4,701 13,438 13,147 8,630 13,042 1.32%
-
NP to SH 3,568 8,759 4,701 13,438 13,147 8,630 13,042 1.32%
-
Tax Rate 35.97% 30.03% 51.31% 29.77% 20.98% 32.73% -0.82% -
Total Cost 51,638 54,917 59,164 54,528 49,872 58,595 50,657 -0.01%
-
Net Worth 991,111 994,146 961,568 988,343 986,024 970,875 969,455 -0.02%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 13,214 - 17,094 - 15,338 - 17,389 0.27%
Div Payout % 370.37% - 363.64% - 116.67% - 133.33% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 991,111 994,146 961,568 988,343 986,024 970,875 969,455 -0.02%
NOSH 440,493 437,950 427,363 433,483 438,233 431,500 434,733 -0.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 6.46% 13.76% 7.36% 19.77% 20.86% 12.84% 20.47% -
ROE 0.36% 0.88% 0.49% 1.36% 1.33% 0.89% 1.35% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 12.53 14.54 14.94 15.68 14.38 15.58 14.65 0.15%
EPS 0.81 2.00 1.10 3.10 3.00 2.00 3.00 1.33%
DPS 3.00 0.00 4.00 0.00 3.50 0.00 4.00 0.29%
NAPS 2.25 2.27 2.25 2.28 2.25 2.25 2.23 -0.00%
Adjusted Per Share Value based on latest NOSH - 433,483
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 12.55 14.47 14.51 15.45 14.32 15.28 14.48 0.14%
EPS 0.81 1.99 1.07 3.05 2.99 1.96 2.96 1.32%
DPS 3.00 0.00 3.89 0.00 3.49 0.00 3.95 0.27%
NAPS 2.2525 2.2594 2.1854 2.2462 2.241 2.2065 2.2033 -0.02%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.10 1.04 1.06 1.17 1.17 1.30 0.00 -
P/RPS 8.78 7.15 7.09 7.46 8.14 8.34 0.00 -100.00%
P/EPS 135.80 52.00 96.36 37.74 39.00 65.00 0.00 -100.00%
EY 0.74 1.92 1.04 2.65 2.56 1.54 0.00 -100.00%
DY 2.73 0.00 3.77 0.00 2.99 0.00 0.00 -100.00%
P/NAPS 0.49 0.46 0.47 0.51 0.52 0.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 13/08/01 14/05/01 26/02/01 13/11/00 22/08/00 15/05/00 24/02/00 -
Price 1.12 1.05 1.05 1.14 1.18 1.25 1.40 -
P/RPS 8.94 7.22 7.03 7.27 8.21 8.02 9.55 0.06%
P/EPS 138.27 52.50 95.45 36.77 39.33 62.50 46.67 -1.09%
EY 0.72 1.90 1.05 2.72 2.54 1.60 2.14 1.11%
DY 2.68 0.00 3.81 0.00 2.97 0.00 2.86 0.06%
P/NAPS 0.50 0.46 0.47 0.50 0.52 0.56 0.63 0.23%

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