[SHANG] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 181.35%
YoY- -55.62%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 71,074 78,552 62,795 67,668 65,298 91,062 74,290 -2.89%
PBT 4,368 14,162 18,105 8,038 -14,592 22,551 11,168 -46.42%
Tax 1,861 -2,672 -1,870 -3,422 8,918 -3,440 -4,065 -
NP 6,229 11,490 16,235 4,616 -5,674 19,111 7,103 -8.35%
-
NP to SH 5,740 10,771 16,199 4,616 -5,674 19,111 7,103 -13.20%
-
Tax Rate -42.61% 18.87% 10.33% 42.57% - 15.25% 36.40% -
Total Cost 64,845 67,062 46,560 63,052 70,972 71,951 67,187 -2.33%
-
Net Worth 878,606 880,507 880,913 881,599 1,112,807 1,118,477 1,147,068 -16.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 21,965 - 13,213 - 19,793 - 13,235 40.04%
Div Payout % 382.67% - 81.57% - 0.00% - 186.34% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 878,606 880,507 880,913 881,599 1,112,807 1,118,477 1,147,068 -16.24%
NOSH 439,303 440,253 440,456 440,799 439,844 440,345 441,180 -0.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.76% 14.63% 25.85% 6.82% -8.69% 20.99% 9.56% -
ROE 0.65% 1.22% 1.84% 0.52% -0.51% 1.71% 0.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.18 17.84 14.26 15.35 14.85 20.68 16.84 -2.62%
EPS 1.30 2.45 3.68 1.05 -1.29 4.34 1.61 -13.25%
DPS 5.00 0.00 3.00 0.00 4.50 0.00 3.00 40.44%
NAPS 2.00 2.00 2.00 2.00 2.53 2.54 2.60 -16.00%
Adjusted Per Share Value based on latest NOSH - 440,799
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.15 17.85 14.27 15.38 14.84 20.70 16.88 -2.89%
EPS 1.30 2.45 3.68 1.05 -1.29 4.34 1.61 -13.25%
DPS 4.99 0.00 3.00 0.00 4.50 0.00 3.01 39.94%
NAPS 1.9968 2.0012 2.0021 2.0036 2.5291 2.542 2.607 -16.24%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.25 1.32 1.28 1.25 1.22 1.25 1.06 -
P/RPS 7.73 7.40 8.98 8.14 8.22 6.04 6.29 14.68%
P/EPS 95.67 53.95 34.80 119.37 -94.57 28.80 65.84 28.20%
EY 1.05 1.85 2.87 0.84 -1.06 3.47 1.52 -21.80%
DY 4.00 0.00 2.34 0.00 3.69 0.00 2.83 25.86%
P/NAPS 0.63 0.66 0.64 0.63 0.48 0.49 0.41 33.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/03/06 28/10/05 23/08/05 19/05/05 18/02/05 09/11/04 23/08/04 -
Price 1.35 1.30 1.30 1.32 1.35 1.22 1.20 -
P/RPS 8.34 7.29 9.12 8.60 9.09 5.90 7.13 10.98%
P/EPS 103.32 53.14 35.35 126.05 -104.65 28.11 74.53 24.25%
EY 0.97 1.88 2.83 0.79 -0.96 3.56 1.34 -19.33%
DY 3.70 0.00 2.31 0.00 3.33 0.00 2.50 29.77%
P/NAPS 0.68 0.65 0.65 0.66 0.53 0.48 0.46 29.67%

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