[SHANG] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
01-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 688.5%
YoY- -17.28%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 90,239 97,468 94,504 85,978 70,727 79,311 71,074 17.30%
PBT 13,972 23,208 8,206 16,841 4,467 15,694 4,368 117.55%
Tax -4,849 -5,966 9,024 -6,296 -2,480 -4,274 1,861 -
NP 9,123 17,242 17,230 10,545 1,987 11,420 6,229 29.05%
-
NP to SH 8,202 15,710 15,691 8,910 1,130 9,948 5,740 26.94%
-
Tax Rate 34.71% 25.71% -109.97% 37.38% 55.52% 27.23% -42.61% -
Total Cost 81,116 80,226 77,274 75,433 68,740 67,891 64,845 16.14%
-
Net Worth 680,413 686,883 670,361 667,942 661,962 685,179 878,606 -15.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,229 - 21,976 - 13,038 - 21,965 -28.74%
Div Payout % 161.29% - 140.06% - 1,153.85% - 382.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 680,413 686,883 670,361 667,942 661,962 685,179 878,606 -15.70%
NOSH 440,967 440,056 439,523 438,916 434,615 440,176 439,303 0.25%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.11% 17.69% 18.23% 12.26% 2.81% 14.40% 8.76% -
ROE 1.21% 2.29% 2.34% 1.33% 0.17% 1.45% 0.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.46 22.15 21.50 19.59 16.27 18.02 16.18 16.98%
EPS 1.86 3.57 3.57 2.03 0.26 2.26 1.30 27.05%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 5.00 -28.92%
NAPS 1.543 1.5609 1.5252 1.5218 1.5231 1.5566 2.00 -15.92%
Adjusted Per Share Value based on latest NOSH - 438,916
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.51 22.15 21.48 19.54 16.07 18.03 16.15 17.32%
EPS 1.86 3.57 3.57 2.03 0.26 2.26 1.30 27.05%
DPS 3.01 0.00 4.99 0.00 2.96 0.00 4.99 -28.67%
NAPS 1.5464 1.5611 1.5235 1.5181 1.5045 1.5572 1.9968 -15.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.82 2.79 2.15 1.83 1.77 1.38 1.25 -
P/RPS 13.78 12.60 10.00 9.34 10.88 7.66 7.73 47.17%
P/EPS 151.61 78.15 60.22 90.15 680.77 61.06 95.67 36.04%
EY 0.66 1.28 1.66 1.11 0.15 1.64 1.05 -26.68%
DY 1.06 0.00 2.33 0.00 1.69 0.00 4.00 -58.84%
P/NAPS 1.83 1.79 1.41 1.20 1.16 0.89 0.63 103.98%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 -
Price 2.40 2.63 2.55 2.15 1.75 1.48 1.35 -
P/RPS 11.73 11.87 11.86 10.98 10.75 8.21 8.34 25.61%
P/EPS 129.03 73.67 71.43 105.91 673.08 65.49 103.32 16.01%
EY 0.78 1.36 1.40 0.94 0.15 1.53 0.97 -13.56%
DY 1.25 0.00 1.96 0.00 1.71 0.00 3.70 -51.58%
P/NAPS 1.56 1.68 1.67 1.41 1.15 0.95 0.68 74.20%

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