[SHANG] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 263.13%
YoY- -8.36%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 74,290 80,702 75,186 70,936 42,898 64,199 60,964 14.10%
PBT 11,168 15,919 11,070 11,497 -4,268 6,411 -1,004 -
Tax -4,065 -5,518 -1,320 -3,949 -359 -2,610 1,863 -
NP 7,103 10,401 9,750 7,548 -4,627 3,801 859 309.44%
-
NP to SH 7,103 10,401 9,750 7,548 -4,627 3,801 859 309.44%
-
Tax Rate 36.40% 34.66% 11.92% 34.35% - 40.71% - -
Total Cost 67,187 70,301 65,436 63,388 47,525 60,398 60,105 7.71%
-
Net Worth 1,147,068 1,150,280 1,133,108 1,127,811 1,132,513 1,149,139 884,210 18.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 13,235 - 15,371 - 13,220 - 13,263 -0.14%
Div Payout % 186.34% - 157.66% - 0.00% - 1,544.02% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,147,068 1,150,280 1,133,108 1,127,811 1,132,513 1,149,139 884,210 18.96%
NOSH 441,180 440,720 439,189 438,837 440,666 441,976 442,105 -0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.56% 12.89% 12.97% 10.64% -10.79% 5.92% 1.41% -
ROE 0.62% 0.90% 0.86% 0.67% -0.41% 0.33% 0.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.84 18.31 17.12 16.16 9.73 14.53 13.79 14.26%
EPS 1.61 2.36 2.22 1.72 -1.05 0.86 0.20 302.17%
DPS 3.00 0.00 3.50 0.00 3.00 0.00 3.00 0.00%
NAPS 2.60 2.61 2.58 2.57 2.57 2.60 2.00 19.13%
Adjusted Per Share Value based on latest NOSH - 438,837
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.89 18.35 17.10 16.13 9.75 14.60 13.86 14.10%
EPS 1.62 2.37 2.22 1.72 -1.05 0.86 0.20 303.84%
DPS 3.01 0.00 3.50 0.00 3.01 0.00 3.02 -0.22%
NAPS 2.6083 2.6156 2.5765 2.5645 2.5752 2.613 2.0106 18.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.06 1.25 1.10 1.00 0.98 0.90 0.96 -
P/RPS 6.29 6.83 6.43 6.19 10.07 6.20 6.96 -6.53%
P/EPS 65.84 52.97 49.55 58.14 -93.33 104.65 494.09 -73.94%
EY 1.52 1.89 2.02 1.72 -1.07 0.96 0.20 287.03%
DY 2.83 0.00 3.18 0.00 3.06 0.00 3.13 -6.50%
P/NAPS 0.41 0.48 0.43 0.39 0.38 0.35 0.48 -9.98%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 21/05/04 25/02/04 11/11/03 19/08/03 21/05/03 27/02/03 -
Price 1.20 1.20 1.14 1.11 0.99 0.95 0.91 -
P/RPS 7.13 6.55 6.66 6.87 10.17 6.54 6.60 5.28%
P/EPS 74.53 50.85 51.35 64.53 -94.29 110.47 468.35 -70.66%
EY 1.34 1.97 1.95 1.55 -1.06 0.91 0.21 244.41%
DY 2.50 0.00 3.07 0.00 3.03 0.00 3.30 -16.91%
P/NAPS 0.46 0.46 0.44 0.43 0.39 0.37 0.46 0.00%

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