[SHANG] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -33.51%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 70,727 79,311 71,074 78,552 62,795 67,668 65,298 5.48%
PBT 4,467 15,694 4,368 14,162 18,105 8,038 -14,592 -
Tax -2,480 -4,274 1,861 -2,672 -1,870 -3,422 8,918 -
NP 1,987 11,420 6,229 11,490 16,235 4,616 -5,674 -
-
NP to SH 1,130 9,948 5,740 10,771 16,199 4,616 -5,674 -
-
Tax Rate 55.52% 27.23% -42.61% 18.87% 10.33% 42.57% - -
Total Cost 68,740 67,891 64,845 67,062 46,560 63,052 70,972 -2.11%
-
Net Worth 661,962 685,179 878,606 880,507 880,913 881,599 1,112,807 -29.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,038 - 21,965 - 13,213 - 19,793 -24.35%
Div Payout % 1,153.85% - 382.67% - 81.57% - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 661,962 685,179 878,606 880,507 880,913 881,599 1,112,807 -29.33%
NOSH 434,615 440,176 439,303 440,253 440,456 440,799 439,844 -0.79%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.81% 14.40% 8.76% 14.63% 25.85% 6.82% -8.69% -
ROE 0.17% 1.45% 0.65% 1.22% 1.84% 0.52% -0.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.27 18.02 16.18 17.84 14.26 15.35 14.85 6.29%
EPS 0.26 2.26 1.30 2.45 3.68 1.05 -1.29 -
DPS 3.00 0.00 5.00 0.00 3.00 0.00 4.50 -23.74%
NAPS 1.5231 1.5566 2.00 2.00 2.00 2.00 2.53 -28.76%
Adjusted Per Share Value based on latest NOSH - 440,253
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.07 18.03 16.15 17.85 14.27 15.38 14.84 5.46%
EPS 0.26 2.26 1.30 2.45 3.68 1.05 -1.29 -
DPS 2.96 0.00 4.99 0.00 3.00 0.00 4.50 -24.42%
NAPS 1.5045 1.5572 1.9968 2.0012 2.0021 2.0036 2.5291 -29.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.77 1.38 1.25 1.32 1.28 1.25 1.22 -
P/RPS 10.88 7.66 7.73 7.40 8.98 8.14 8.22 20.61%
P/EPS 680.77 61.06 95.67 53.95 34.80 119.37 -94.57 -
EY 0.15 1.64 1.05 1.85 2.87 0.84 -1.06 -
DY 1.69 0.00 4.00 0.00 2.34 0.00 3.69 -40.66%
P/NAPS 1.16 0.89 0.63 0.66 0.64 0.63 0.48 80.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 12/06/06 16/03/06 28/10/05 23/08/05 19/05/05 18/02/05 -
Price 1.75 1.48 1.35 1.30 1.30 1.32 1.35 -
P/RPS 10.75 8.21 8.34 7.29 9.12 8.60 9.09 11.86%
P/EPS 673.08 65.49 103.32 53.14 35.35 126.05 -104.65 -
EY 0.15 1.53 0.97 1.88 2.83 0.79 -0.96 -
DY 1.71 0.00 3.70 0.00 2.31 0.00 3.33 -35.95%
P/NAPS 1.15 0.95 0.68 0.65 0.65 0.66 0.53 67.84%

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