[SHANG] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.47%
YoY- 58.93%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 393,078 415,447 425,169 428,380 426,084 410,725 396,376 -0.55%
PBT 50,023 71,474 92,499 99,817 110,661 98,406 81,668 -27.85%
Tax -8,564 -13,690 -14,962 -14,995 -16,460 -15,213 -7,535 8.90%
NP 41,459 57,784 77,537 84,822 94,201 83,193 74,133 -32.09%
-
NP to SH 33,835 49,267 69,248 77,102 87,093 77,242 67,374 -36.79%
-
Tax Rate 17.12% 19.15% 16.18% 15.02% 14.87% 15.46% 9.23% -
Total Cost 351,619 357,663 347,632 343,558 331,883 327,532 322,243 5.98%
-
Net Worth 750,118 738,008 733,191 717,563 748,088 722,470 697,223 4.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 35,050 35,050 43,884 43,884 44,023 44,023 35,205 -0.29%
Div Payout % 103.59% 71.14% 63.37% 56.92% 50.55% 56.99% 52.25% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 750,118 738,008 733,191 717,563 748,088 722,470 697,223 4.99%
NOSH 440,391 439,212 439,668 436,341 439,948 439,913 440,110 0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.55% 13.91% 18.24% 19.80% 22.11% 20.26% 18.70% -
ROE 4.51% 6.68% 9.44% 10.74% 11.64% 10.69% 9.66% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.26 94.59 96.70 98.18 96.85 93.36 90.06 -0.59%
EPS 7.68 11.22 15.75 17.67 19.80 17.56 15.31 -36.84%
DPS 8.00 8.00 10.00 10.00 10.00 10.00 8.00 0.00%
NAPS 1.7033 1.6803 1.6676 1.6445 1.7004 1.6423 1.5842 4.94%
Adjusted Per Share Value based on latest NOSH - 436,341
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.34 94.42 96.63 97.36 96.84 93.35 90.09 -0.55%
EPS 7.69 11.20 15.74 17.52 19.79 17.56 15.31 -36.78%
DPS 7.97 7.97 9.97 9.97 10.01 10.01 8.00 -0.24%
NAPS 1.7048 1.6773 1.6663 1.6308 1.7002 1.642 1.5846 4.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.55 1.65 1.46 2.00 2.50 2.53 2.50 -
P/RPS 1.74 1.74 1.51 2.04 2.58 2.71 2.78 -26.80%
P/EPS 20.17 14.71 9.27 11.32 12.63 14.41 16.33 15.10%
EY 4.96 6.80 10.79 8.84 7.92 6.94 6.12 -13.06%
DY 5.16 4.85 6.85 5.00 4.00 3.95 3.20 37.46%
P/NAPS 0.91 0.98 0.88 1.22 1.47 1.54 1.58 -30.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 -
Price 1.90 1.72 1.50 1.74 2.32 2.40 2.33 -
P/RPS 2.13 1.82 1.55 1.77 2.40 2.57 2.59 -12.21%
P/EPS 24.73 15.33 9.52 9.85 11.72 13.67 15.22 38.16%
EY 4.04 6.52 10.50 10.16 8.53 7.32 6.57 -27.66%
DY 4.21 4.65 6.67 5.75 4.31 4.17 3.43 14.62%
P/NAPS 1.12 1.02 0.90 1.06 1.36 1.46 1.47 -16.56%

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