[SHANG] QoQ TTM 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- -31.32%
YoY- -61.15%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 367,371 361,229 379,126 393,078 415,447 425,169 428,380 -9.71%
PBT 51,505 42,391 52,785 50,023 71,474 92,499 99,817 -35.58%
Tax -7,278 -3,422 -6,453 -8,564 -13,690 -14,962 -14,995 -38.15%
NP 44,227 38,969 46,332 41,459 57,784 77,537 84,822 -35.14%
-
NP to SH 35,353 31,524 38,801 33,835 49,267 69,248 77,102 -40.45%
-
Tax Rate 14.13% 8.07% 12.23% 17.12% 19.15% 16.18% 15.02% -
Total Cost 323,144 322,260 332,794 351,619 357,663 347,632 343,558 -3.99%
-
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 35,216 35,198 35,198 35,050 35,050 43,884 43,884 -13.61%
Div Payout % 99.61% 111.66% 90.71% 103.59% 71.14% 63.37% 56.92% -
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 12.04% 10.79% 12.22% 10.55% 13.91% 18.24% 19.80% -
ROE 4.73% 4.26% 5.26% 4.51% 6.68% 9.44% 10.74% -
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 83.57 82.02 85.92 89.26 94.59 96.70 98.18 -10.15%
EPS 8.04 7.16 8.79 7.68 11.22 15.75 17.67 -40.75%
DPS 8.00 8.00 8.00 8.00 8.00 10.00 10.00 -13.78%
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 83.49 82.10 86.17 89.34 94.42 96.63 97.36 -9.71%
EPS 8.03 7.16 8.82 7.69 11.20 15.74 17.52 -40.46%
DPS 8.00 8.00 8.00 7.97 7.97 9.97 9.97 -13.61%
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 2.19 2.21 1.98 1.74 1.74 1.51 2.04 4.83%
P/EPS 22.75 25.29 19.33 20.17 14.71 9.27 11.32 59.05%
EY 4.39 3.95 5.17 4.96 6.80 10.79 8.84 -37.20%
DY 4.37 4.42 4.71 5.16 4.85 6.85 5.00 -8.56%
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 2.13 2.27 2.12 2.13 1.82 1.55 1.77 13.09%
P/EPS 22.13 25.99 20.70 24.73 15.33 9.52 9.85 71.28%
EY 4.52 3.85 4.83 4.04 6.52 10.50 10.16 -41.63%
DY 4.49 4.30 4.40 4.21 4.65 6.67 5.75 -15.16%
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