[SHANG] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 342.49%
YoY- 1379.8%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 75,186 70,936 42,898 64,199 60,964 71,429 52,320 27.26%
PBT 11,070 11,497 -4,268 6,411 -1,004 10,404 -3,721 -
Tax -1,320 -3,949 -359 -2,610 1,863 -2,167 3,721 -
NP 9,750 7,548 -4,627 3,801 859 8,237 0 -
-
NP to SH 9,750 7,548 -4,627 3,801 859 8,237 -4,768 -
-
Tax Rate 11.92% 34.35% - 40.71% - 20.83% - -
Total Cost 65,436 63,388 47,525 60,398 60,105 63,192 52,320 16.03%
-
Net Worth 1,133,108 1,127,811 1,132,513 1,149,139 884,210 879,285 1,196,414 -3.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 15,371 - 13,220 - 13,263 - 13,244 10.40%
Div Payout % 157.66% - 0.00% - 1,544.02% - 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,133,108 1,127,811 1,132,513 1,149,139 884,210 879,285 1,196,414 -3.54%
NOSH 439,189 438,837 440,666 441,976 442,105 439,642 441,481 -0.34%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.97% 10.64% -10.79% 5.92% 1.41% 11.53% 0.00% -
ROE 0.86% 0.67% -0.41% 0.33% 0.10% 0.94% -0.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.12 16.16 9.73 14.53 13.79 16.25 11.85 27.71%
EPS 2.22 1.72 -1.05 0.86 0.20 1.87 -1.08 -
DPS 3.50 0.00 3.00 0.00 3.00 0.00 3.00 10.79%
NAPS 2.58 2.57 2.57 2.60 2.00 2.00 2.71 -3.21%
Adjusted Per Share Value based on latest NOSH - 441,976
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.09 16.12 9.75 14.59 13.86 16.23 11.89 27.27%
EPS 2.22 1.72 -1.05 0.86 0.20 1.87 -1.08 -
DPS 3.49 0.00 3.00 0.00 3.01 0.00 3.01 10.33%
NAPS 2.5752 2.5632 2.5739 2.6117 2.0096 1.9984 2.7191 -3.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.00 0.98 0.90 0.96 1.00 1.09 -
P/RPS 6.43 6.19 10.07 6.20 6.96 6.15 9.20 -21.19%
P/EPS 49.55 58.14 -93.33 104.65 494.09 53.37 -100.93 -
EY 2.02 1.72 -1.07 0.96 0.20 1.87 -0.99 -
DY 3.18 0.00 3.06 0.00 3.13 0.00 2.75 10.14%
P/NAPS 0.43 0.39 0.38 0.35 0.48 0.50 0.40 4.92%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 11/11/03 19/08/03 21/05/03 27/02/03 21/11/02 19/08/02 -
Price 1.14 1.11 0.99 0.95 0.91 0.98 1.07 -
P/RPS 6.66 6.87 10.17 6.54 6.60 6.03 9.03 -18.32%
P/EPS 51.35 64.53 -94.29 110.47 468.35 52.31 -99.07 -
EY 1.95 1.55 -1.06 0.91 0.21 1.91 -1.01 -
DY 3.07 0.00 3.03 0.00 3.30 0.00 2.80 6.31%
P/NAPS 0.44 0.43 0.39 0.37 0.46 0.49 0.39 8.35%

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