[SHANG] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -18.01%
YoY- -48.24%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 199,402 202,288 217,130 241,630 250,713 258,526 262,075 -16.69%
PBT -36,070 -26,777 -14,348 36,964 46,879 57,945 58,255 -
Tax -3,903 -4,479 -7,471 -11,984 -16,413 -17,900 -18,339 -64.45%
NP -39,973 -31,256 -21,819 24,980 30,466 40,045 39,916 -
-
NP to SH -39,973 -31,256 -21,819 24,980 30,466 40,045 39,916 -
-
Tax Rate - - - 32.42% 35.01% 30.89% 31.48% -
Total Cost 239,375 233,544 238,949 216,650 220,247 218,481 222,159 5.11%
-
Net Worth 1,196,414 1,166,785 1,196,515 997,295 991,111 994,146 961,568 15.72%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 26,441 26,411 26,411 30,309 30,309 32,432 32,432 -12.76%
Div Payout % 0.00% 0.00% 0.00% 121.33% 99.49% 80.99% 81.25% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,196,414 1,166,785 1,196,515 997,295 991,111 994,146 961,568 15.72%
NOSH 441,481 424,285 439,895 439,337 440,493 437,950 427,363 2.19%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -20.05% -15.45% -10.05% 10.34% 12.15% 15.49% 15.23% -
ROE -3.34% -2.68% -1.82% 2.50% 3.07% 4.03% 4.15% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 45.17 47.68 49.36 55.00 56.92 59.03 61.32 -18.48%
EPS -9.05 -7.37 -4.96 5.69 6.92 9.14 9.34 -
DPS 5.99 6.22 6.00 6.90 6.88 7.41 7.59 -14.63%
NAPS 2.71 2.75 2.72 2.27 2.25 2.27 2.25 13.24%
Adjusted Per Share Value based on latest NOSH - 439,337
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 45.32 45.97 49.35 54.92 56.98 58.76 59.56 -16.69%
EPS -9.08 -7.10 -4.96 5.68 6.92 9.10 9.07 -
DPS 6.01 6.00 6.00 6.89 6.89 7.37 7.37 -12.74%
NAPS 2.7191 2.6518 2.7194 2.2666 2.2525 2.2594 2.1854 15.72%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.09 1.05 1.03 0.97 1.10 1.04 1.06 -
P/RPS 2.41 2.20 2.09 1.76 1.93 1.76 1.73 24.80%
P/EPS -12.04 -14.25 -20.77 17.06 15.90 11.37 11.35 -
EY -8.31 -7.02 -4.82 5.86 6.29 8.79 8.81 -
DY 5.49 5.93 5.83 7.11 6.26 7.12 7.16 -16.26%
P/NAPS 0.40 0.38 0.38 0.43 0.49 0.46 0.47 -10.21%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 19/08/02 15/05/02 21/02/02 16/11/01 13/08/01 14/05/01 26/02/01 -
Price 1.07 1.15 1.05 1.02 1.12 1.05 1.05 -
P/RPS 2.37 2.41 2.13 1.85 1.97 1.78 1.71 24.38%
P/EPS -11.82 -15.61 -21.17 17.94 16.19 11.48 11.24 -
EY -8.46 -6.41 -4.72 5.57 6.18 8.71 8.90 -
DY 5.60 5.41 5.71 6.76 6.14 7.05 7.23 -15.69%
P/NAPS 0.39 0.42 0.39 0.45 0.50 0.46 0.47 -11.72%

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