[SHANG] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -35.33%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 348,677 330,520 307,090 299,664 291,732 280,089 274,313 17.35%
PBT 52,722 45,208 41,370 38,691 52,329 44,673 25,713 61.46%
Tax -5,718 -4,026 -11,189 -7,565 -6,955 -6,103 954 -
NP 47,004 41,182 30,181 31,126 45,374 38,570 26,667 45.96%
-
NP to SH 41,441 35,679 25,728 27,589 42,658 37,326 25,912 36.79%
-
Tax Rate 10.85% 8.91% 27.05% 19.55% 13.29% 13.66% -3.71% -
Total Cost 301,673 289,338 276,909 268,538 246,358 241,519 247,646 14.07%
-
Net Worth 686,883 670,361 667,942 661,962 685,179 878,606 880,507 -15.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 35,014 35,014 35,003 35,003 35,178 35,178 33,006 4.01%
Div Payout % 84.49% 98.14% 136.05% 126.88% 82.47% 94.25% 127.38% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 686,883 670,361 667,942 661,962 685,179 878,606 880,507 -15.27%
NOSH 440,056 439,523 438,916 434,615 440,176 439,303 440,253 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.48% 12.46% 9.83% 10.39% 15.55% 13.77% 9.72% -
ROE 6.03% 5.32% 3.85% 4.17% 6.23% 4.25% 2.94% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.23 75.20 69.97 68.95 66.28 63.76 62.31 17.38%
EPS 9.42 8.12 5.86 6.35 9.69 8.50 5.89 36.79%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 7.50 4.40%
NAPS 1.5609 1.5252 1.5218 1.5231 1.5566 2.00 2.00 -15.24%
Adjusted Per Share Value based on latest NOSH - 434,615
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.24 75.12 69.79 68.11 66.30 63.66 62.34 17.35%
EPS 9.42 8.11 5.85 6.27 9.70 8.48 5.89 36.79%
DPS 7.96 7.96 7.96 7.96 8.00 8.00 7.50 4.05%
NAPS 1.5611 1.5235 1.5181 1.5045 1.5572 1.9968 2.0012 -15.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.79 2.15 1.83 1.77 1.38 1.25 1.32 -
P/RPS 3.52 2.86 2.62 2.57 2.08 1.96 2.12 40.26%
P/EPS 29.63 26.49 31.22 27.88 14.24 14.71 22.43 20.41%
EY 3.38 3.78 3.20 3.59 7.02 6.80 4.46 -16.89%
DY 2.87 3.72 4.37 4.52 5.80 6.40 5.68 -36.58%
P/NAPS 1.79 1.41 1.20 1.16 0.89 0.63 0.66 94.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 28/10/05 -
Price 2.63 2.55 2.15 1.75 1.48 1.35 1.30 -
P/RPS 3.32 3.39 3.07 2.54 2.23 2.12 2.09 36.18%
P/EPS 27.93 31.41 36.68 27.57 15.27 15.89 22.09 16.94%
EY 3.58 3.18 2.73 3.63 6.55 6.29 4.53 -14.53%
DY 3.04 3.14 3.72 4.57 5.41 5.93 5.77 -34.79%
P/NAPS 1.68 1.67 1.41 1.15 0.95 0.68 0.65 88.44%

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