[SHANG] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.01%
YoY- 62.71%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 99,131 110,954 92,535 112,827 108,853 114,165 90,239 6.43%
PBT 3,919 28,964 3,128 35,463 24,944 36,282 13,972 -56.98%
Tax 2,618 -5,711 -3,384 -7,213 1,346 -5,744 -4,849 -
NP 6,537 23,253 -256 28,250 26,290 30,538 9,123 -19.84%
-
NP to SH 5,578 19,917 -1,789 25,561 25,559 27,771 8,202 -22.57%
-
Tax Rate -66.80% 19.72% 108.18% 20.34% -5.40% 15.83% 34.71% -
Total Cost 92,594 87,701 92,791 84,577 82,563 83,627 81,116 9.18%
-
Net Worth 738,008 733,191 717,563 748,088 722,470 697,223 680,413 5.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 21,960 - 13,090 - 30,793 - 13,229 39.98%
Div Payout % 393.70% - 0.00% - 120.48% - 161.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 738,008 733,191 717,563 748,088 722,470 697,223 680,413 5.54%
NOSH 439,212 439,668 436,341 439,948 439,913 440,110 440,967 -0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.59% 20.96% -0.28% 25.04% 24.15% 26.75% 10.11% -
ROE 0.76% 2.72% -0.25% 3.42% 3.54% 3.98% 1.21% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.57 25.24 21.21 25.65 24.74 25.94 20.46 6.73%
EPS 1.27 4.53 -0.41 5.81 5.81 6.31 1.86 -22.37%
DPS 5.00 0.00 3.00 0.00 7.00 0.00 3.00 40.35%
NAPS 1.6803 1.6676 1.6445 1.7004 1.6423 1.5842 1.543 5.82%
Adjusted Per Share Value based on latest NOSH - 439,948
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.53 25.22 21.03 25.64 24.74 25.95 20.51 6.43%
EPS 1.27 4.53 -0.41 5.81 5.81 6.31 1.86 -22.37%
DPS 4.99 0.00 2.98 0.00 7.00 0.00 3.01 39.85%
NAPS 1.6773 1.6663 1.6308 1.7002 1.642 1.5846 1.5464 5.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.65 1.46 2.00 2.50 2.53 2.50 2.82 -
P/RPS 7.31 5.79 9.43 9.75 10.22 9.64 13.78 -34.34%
P/EPS 129.92 32.23 -487.80 43.03 43.55 39.62 151.61 -9.73%
EY 0.77 3.10 -0.21 2.32 2.30 2.52 0.66 10.77%
DY 3.03 0.00 1.50 0.00 2.77 0.00 1.06 100.77%
P/NAPS 0.98 0.88 1.22 1.47 1.54 1.58 1.83 -33.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 28/08/07 -
Price 1.72 1.50 1.74 2.32 2.40 2.33 2.40 -
P/RPS 7.62 5.94 8.20 9.05 9.70 8.98 11.73 -24.89%
P/EPS 135.43 33.11 -424.39 39.93 41.31 36.93 129.03 3.26%
EY 0.74 3.02 -0.24 2.50 2.42 2.71 0.78 -3.43%
DY 2.91 0.00 1.72 0.00 2.92 0.00 1.25 75.20%
P/NAPS 1.02 0.90 1.06 1.36 1.46 1.47 1.56 -24.57%

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