[SHANG] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
13-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -23.92%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 202,288 217,130 241,630 250,713 258,526 262,075 261,909 -15.83%
PBT -26,777 -14,348 36,964 46,879 57,945 58,255 61,537 -
Tax -4,479 -7,471 -11,984 -16,413 -17,900 -18,339 -13,280 -51.57%
NP -31,256 -21,819 24,980 30,466 40,045 39,916 48,257 -
-
NP to SH -31,256 -21,819 24,980 30,466 40,045 39,916 48,257 -
-
Tax Rate - - 32.42% 35.01% 30.89% 31.48% 21.58% -
Total Cost 233,544 238,949 216,650 220,247 218,481 222,159 213,652 6.12%
-
Net Worth 1,166,785 1,196,515 997,295 991,111 994,146 961,568 988,343 11.71%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 26,411 26,411 30,309 30,309 32,432 32,432 32,727 -13.33%
Div Payout % 0.00% 0.00% 121.33% 99.49% 80.99% 81.25% 67.82% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 1,166,785 1,196,515 997,295 991,111 994,146 961,568 988,343 11.71%
NOSH 424,285 439,895 439,337 440,493 437,950 427,363 433,483 -1.42%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -15.45% -10.05% 10.34% 12.15% 15.49% 15.23% 18.43% -
ROE -2.68% -1.82% 2.50% 3.07% 4.03% 4.15% 4.88% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 47.68 49.36 55.00 56.92 59.03 61.32 60.42 -14.61%
EPS -7.37 -4.96 5.69 6.92 9.14 9.34 11.13 -
DPS 6.22 6.00 6.90 6.88 7.41 7.59 7.50 -11.73%
NAPS 2.75 2.72 2.27 2.25 2.27 2.25 2.28 13.32%
Adjusted Per Share Value based on latest NOSH - 440,493
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 45.97 49.35 54.92 56.98 58.76 59.56 59.52 -15.83%
EPS -7.10 -4.96 5.68 6.92 9.10 9.07 10.97 -
DPS 6.00 6.00 6.89 6.89 7.37 7.37 7.44 -13.37%
NAPS 2.6518 2.7194 2.2666 2.2525 2.2594 2.1854 2.2462 11.71%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.05 1.03 0.97 1.10 1.04 1.06 1.17 -
P/RPS 2.20 2.09 1.76 1.93 1.76 1.73 1.94 8.75%
P/EPS -14.25 -20.77 17.06 15.90 11.37 11.35 10.51 -
EY -7.02 -4.82 5.86 6.29 8.79 8.81 9.51 -
DY 5.93 5.83 7.11 6.26 7.12 7.16 6.41 -5.06%
P/NAPS 0.38 0.38 0.43 0.49 0.46 0.47 0.51 -17.82%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 15/05/02 21/02/02 16/11/01 13/08/01 14/05/01 26/02/01 13/11/00 -
Price 1.15 1.05 1.02 1.12 1.05 1.05 1.14 -
P/RPS 2.41 2.13 1.85 1.97 1.78 1.71 1.89 17.60%
P/EPS -15.61 -21.17 17.94 16.19 11.48 11.24 10.24 -
EY -6.41 -4.72 5.57 6.18 8.71 8.90 9.77 -
DY 5.41 5.71 6.76 6.14 7.05 7.23 6.58 -12.24%
P/NAPS 0.42 0.39 0.45 0.50 0.46 0.47 0.50 -10.98%

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