[SHANG] QoQ TTM Result on 31-Dec-1999 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 66.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 261,909 252,691 241,108 232,627 168,928 110,180 122,609 -0.76%
PBT 61,537 50,526 40,385 33,754 20,818 12,695 15,852 -1.36%
Tax -13,280 -8,675 -5,078 -1,036 -1,142 -51 -5,110 -0.96%
NP 48,257 41,851 35,307 32,718 19,676 12,644 10,742 -1.51%
-
NP to SH 48,257 41,851 35,307 32,718 19,676 12,644 10,742 -1.51%
-
Tax Rate 21.58% 17.17% 12.57% 3.07% 5.49% 0.40% 32.24% -
Total Cost 213,652 210,840 205,801 199,909 149,252 97,536 111,867 -0.65%
-
Net Worth 988,343 986,024 970,875 969,455 980,084 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div 32,727 32,727 26,193 26,193 8,804 8,804 17,573 -0.62%
Div Payout % 67.82% 78.20% 74.19% 80.06% 44.74% 69.63% 163.60% -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 988,343 986,024 970,875 969,455 980,084 0 0 -100.00%
NOSH 433,483 438,233 431,500 434,733 439,499 440,200 431,500 -0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 18.43% 16.56% 14.64% 14.06% 11.65% 11.48% 8.76% -
ROE 4.88% 4.24% 3.64% 3.37% 2.01% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 60.42 57.66 55.88 53.51 38.44 25.03 28.41 -0.76%
EPS 11.13 9.55 8.18 7.53 4.48 2.87 2.49 -1.50%
DPS 7.50 7.50 6.07 6.00 2.00 2.00 4.00 -0.63%
NAPS 2.28 2.25 2.25 2.23 2.23 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 434,733
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 59.55 57.46 54.82 52.90 38.41 25.05 27.88 -0.76%
EPS 10.97 9.52 8.03 7.44 4.47 2.88 2.44 -1.51%
DPS 7.44 7.44 5.96 5.96 2.00 2.00 4.00 -0.62%
NAPS 2.2473 2.2421 2.2076 2.2044 2.2286 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.17 1.17 1.30 0.00 0.00 0.00 0.00 -
P/RPS 1.94 2.03 2.33 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.51 12.25 15.89 0.00 0.00 0.00 0.00 -100.00%
EY 9.51 8.16 6.29 0.00 0.00 0.00 0.00 -100.00%
DY 6.41 6.41 4.67 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.51 0.52 0.58 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 13/11/00 22/08/00 - - - - - -
Price 1.14 1.18 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.89 2.05 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.24 12.36 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 9.77 8.09 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 6.58 6.36 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.52 0.00 0.00 0.00 0.00 0.00 -100.00%

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