[SHANG] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -89.57%
YoY- 102.04%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 70,936 42,898 64,199 60,964 71,429 52,320 48,834 28.23%
PBT 11,497 -4,268 6,411 -1,004 10,404 -3,721 90 2428.98%
Tax -3,949 -359 -2,610 1,863 -2,167 3,721 -90 1141.16%
NP 7,548 -4,627 3,801 859 8,237 0 0 -
-
NP to SH 7,548 -4,627 3,801 859 8,237 -4,768 -297 -
-
Tax Rate 34.35% - 40.71% - 20.83% - 100.00% -
Total Cost 63,388 47,525 60,398 60,105 63,192 52,320 48,834 18.97%
-
Net Worth 1,127,811 1,132,513 1,149,139 884,210 879,285 1,196,414 1,166,785 -2.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 13,220 - 13,263 - 13,244 - -
Div Payout % - 0.00% - 1,544.02% - 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,127,811 1,132,513 1,149,139 884,210 879,285 1,196,414 1,166,785 -2.23%
NOSH 438,837 440,666 441,976 442,105 439,642 441,481 424,285 2.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.64% -10.79% 5.92% 1.41% 11.53% 0.00% 0.00% -
ROE 0.67% -0.41% 0.33% 0.10% 0.94% -0.40% -0.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.16 9.73 14.53 13.79 16.25 11.85 11.51 25.35%
EPS 1.72 -1.05 0.86 0.20 1.87 -1.08 -0.07 -
DPS 0.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.57 2.57 2.60 2.00 2.00 2.71 2.75 -4.40%
Adjusted Per Share Value based on latest NOSH - 442,105
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.12 9.75 14.59 13.86 16.23 11.89 11.10 28.21%
EPS 1.72 -1.05 0.86 0.20 1.87 -1.08 -0.07 -
DPS 0.00 3.00 0.00 3.01 0.00 3.01 0.00 -
NAPS 2.5632 2.5739 2.6117 2.0096 1.9984 2.7191 2.6518 -2.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.98 0.90 0.96 1.00 1.09 1.05 -
P/RPS 6.19 10.07 6.20 6.96 6.15 9.20 9.12 -22.74%
P/EPS 58.14 -93.33 104.65 494.09 53.37 -100.93 -1,500.00 -
EY 1.72 -1.07 0.96 0.20 1.87 -0.99 -0.07 -
DY 0.00 3.06 0.00 3.13 0.00 2.75 0.00 -
P/NAPS 0.39 0.38 0.35 0.48 0.50 0.40 0.38 1.74%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 19/08/03 21/05/03 27/02/03 21/11/02 19/08/02 15/05/02 -
Price 1.11 0.99 0.95 0.91 0.98 1.07 1.15 -
P/RPS 6.87 10.17 6.54 6.60 6.03 9.03 9.99 -22.07%
P/EPS 64.53 -94.29 110.47 468.35 52.31 -99.07 -1,642.86 -
EY 1.55 -1.06 0.91 0.21 1.91 -1.01 -0.06 -
DY 0.00 3.03 0.00 3.30 0.00 2.80 0.00 -
P/NAPS 0.43 0.39 0.37 0.46 0.49 0.39 0.42 1.57%

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