[SHANG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.59%
YoY- -60.37%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 105,273 93,057 78,583 90,458 99,131 110,954 92,535 8.95%
PBT 13,033 18,570 5,890 14,012 3,919 28,964 3,128 158.25%
Tax -1,238 -2,680 -1,273 -2,087 2,618 -5,711 -3,384 -48.75%
NP 11,795 15,890 4,617 11,925 6,537 23,253 -256 -
-
NP to SH 9,407 12,640 3,177 10,129 5,578 19,917 -1,789 -
-
Tax Rate 9.50% 14.43% 21.61% 14.89% -66.80% 19.72% 108.18% -
Total Cost 93,478 77,167 73,966 78,533 92,594 87,701 92,791 0.49%
-
Net Worth 747,548 739,550 738,211 750,118 738,008 733,191 717,563 2.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,978 - 13,237 - 21,960 - 13,090 41.13%
Div Payout % 233.64% - 416.67% - 393.70% - 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 747,548 739,550 738,211 750,118 738,008 733,191 717,563 2.75%
NOSH 439,579 440,418 441,249 440,391 439,212 439,668 436,341 0.49%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.20% 17.08% 5.88% 13.18% 6.59% 20.96% -0.28% -
ROE 1.26% 1.71% 0.43% 1.35% 0.76% 2.72% -0.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.95 21.13 17.81 20.54 22.57 25.24 21.21 8.41%
EPS 2.14 2.87 0.72 2.30 1.27 4.53 -0.41 -
DPS 5.00 0.00 3.00 0.00 5.00 0.00 3.00 40.44%
NAPS 1.7006 1.6792 1.673 1.7033 1.6803 1.6676 1.6445 2.25%
Adjusted Per Share Value based on latest NOSH - 440,391
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.93 21.15 17.86 20.56 22.53 25.22 21.03 8.96%
EPS 2.14 2.87 0.72 2.30 1.27 4.53 -0.41 -
DPS 5.00 0.00 3.01 0.00 4.99 0.00 2.98 41.06%
NAPS 1.699 1.6808 1.6778 1.7048 1.6773 1.6663 1.6308 2.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.83 1.81 1.70 1.55 1.65 1.46 2.00 -
P/RPS 7.64 8.57 9.55 7.55 7.31 5.79 9.43 -13.05%
P/EPS 85.51 63.07 236.11 67.39 129.92 32.23 -487.80 -
EY 1.17 1.59 0.42 1.48 0.77 3.10 -0.21 -
DY 2.73 0.00 1.76 0.00 3.03 0.00 1.50 48.90%
P/NAPS 1.08 1.08 1.02 0.91 0.98 0.88 1.22 -7.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 -
Price 1.78 1.86 1.82 1.90 1.72 1.50 1.74 -
P/RPS 7.43 8.80 10.22 9.25 7.62 5.94 8.20 -6.34%
P/EPS 83.18 64.81 252.78 82.61 135.43 33.11 -424.39 -
EY 1.20 1.54 0.40 1.21 0.74 3.02 -0.24 -
DY 2.81 0.00 1.65 0.00 2.91 0.00 1.72 38.58%
P/NAPS 1.05 1.11 1.09 1.12 1.02 0.90 1.06 -0.62%

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