[SHANG] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
14-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 86.32%
YoY- 1.49%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 39,365 58,883 55,206 63,676 63,865 67,966 63,019 -26.86%
PBT -41,658 9,219 5,572 12,519 9,654 19,134 16,638 -
Tax 41,658 -1,267 -2,004 -3,760 -4,953 -5,696 -3,491 -
NP 0 7,952 3,568 8,759 4,701 13,438 13,147 -
-
NP to SH -42,098 7,952 3,568 8,759 4,701 13,438 13,147 -
-
Tax Rate - 13.74% 35.97% 30.03% 51.31% 29.77% 20.98% -
Total Cost 39,365 50,931 51,638 54,917 59,164 54,528 49,872 -14.55%
-
Net Worth 1,196,515 997,295 991,111 994,146 961,568 988,343 986,024 13.72%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 13,196 - 13,214 - 17,094 - 15,338 -9.51%
Div Payout % 0.00% - 370.37% - 363.64% - 116.67% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,196,515 997,295 991,111 994,146 961,568 988,343 986,024 13.72%
NOSH 439,895 439,337 440,493 437,950 427,363 433,483 438,233 0.25%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 13.50% 6.46% 13.76% 7.36% 19.77% 20.86% -
ROE -3.52% 0.80% 0.36% 0.88% 0.49% 1.36% 1.33% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 8.95 13.40 12.53 14.54 14.94 15.68 14.38 -27.04%
EPS -9.57 1.81 0.81 2.00 1.10 3.10 3.00 -
DPS 3.00 0.00 3.00 0.00 4.00 0.00 3.50 -9.74%
NAPS 2.72 2.27 2.25 2.27 2.25 2.28 2.25 13.44%
Adjusted Per Share Value based on latest NOSH - 437,950
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 8.95 13.39 12.55 14.48 14.52 15.45 14.33 -26.87%
EPS -9.57 1.81 0.81 1.99 1.07 3.06 2.99 -
DPS 3.00 0.00 3.00 0.00 3.89 0.00 3.49 -9.56%
NAPS 2.7207 2.2677 2.2536 2.2605 2.1865 2.2473 2.2421 13.72%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.03 0.97 1.10 1.04 1.06 1.17 1.17 -
P/RPS 11.51 7.24 8.78 7.15 7.09 7.46 8.14 25.90%
P/EPS -10.76 53.59 135.80 52.00 96.36 37.74 39.00 -
EY -9.29 1.87 0.74 1.92 1.04 2.65 2.56 -
DY 2.91 0.00 2.73 0.00 3.77 0.00 2.99 -1.78%
P/NAPS 0.38 0.43 0.49 0.46 0.47 0.51 0.52 -18.82%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 21/02/02 16/11/01 13/08/01 14/05/01 26/02/01 13/11/00 22/08/00 -
Price 1.05 1.02 1.12 1.05 1.05 1.14 1.18 -
P/RPS 11.73 7.61 8.94 7.22 7.03 7.27 8.21 26.77%
P/EPS -10.97 56.35 138.27 52.50 95.45 36.77 39.33 -
EY -9.11 1.77 0.72 1.90 1.05 2.72 2.54 -
DY 2.86 0.00 2.68 0.00 3.81 0.00 2.97 -2.47%
P/NAPS 0.39 0.45 0.50 0.46 0.47 0.50 0.52 -17.40%

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