[SHANG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.65%
YoY- 116.49%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 425,169 428,380 426,084 410,725 396,376 368,189 348,677 14.09%
PBT 92,499 99,817 110,661 98,406 81,668 62,227 52,722 45.31%
Tax -14,962 -14,995 -16,460 -15,213 -7,535 -8,087 -5,718 89.55%
NP 77,537 84,822 94,201 83,193 74,133 54,140 47,004 39.48%
-
NP to SH 69,248 77,102 87,093 77,242 67,374 48,513 41,441 40.68%
-
Tax Rate 16.18% 15.02% 14.87% 15.46% 9.23% 13.00% 10.85% -
Total Cost 347,632 343,558 331,883 327,532 322,243 314,049 301,673 9.88%
-
Net Worth 733,191 717,563 748,088 722,470 697,223 680,413 686,883 4.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 43,884 43,884 44,023 44,023 35,205 35,205 35,014 16.19%
Div Payout % 63.37% 56.92% 50.55% 56.99% 52.25% 72.57% 84.49% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 733,191 717,563 748,088 722,470 697,223 680,413 686,883 4.43%
NOSH 439,668 436,341 439,948 439,913 440,110 440,967 440,056 -0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.24% 19.80% 22.11% 20.26% 18.70% 14.70% 13.48% -
ROE 9.44% 10.74% 11.64% 10.69% 9.66% 7.13% 6.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.70 98.18 96.85 93.36 90.06 83.50 79.23 14.16%
EPS 15.75 17.67 19.80 17.56 15.31 11.00 9.42 40.73%
DPS 10.00 10.00 10.00 10.00 8.00 8.00 8.00 15.99%
NAPS 1.6676 1.6445 1.7004 1.6423 1.5842 1.543 1.5609 4.49%
Adjusted Per Share Value based on latest NOSH - 439,913
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.63 97.36 96.84 93.35 90.09 83.68 79.24 14.10%
EPS 15.74 17.52 19.79 17.56 15.31 11.03 9.42 40.67%
DPS 9.97 9.97 10.01 10.01 8.00 8.00 7.96 16.14%
NAPS 1.6663 1.6308 1.7002 1.642 1.5846 1.5464 1.5611 4.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.46 2.00 2.50 2.53 2.50 2.82 2.79 -
P/RPS 1.51 2.04 2.58 2.71 2.78 3.38 3.52 -43.03%
P/EPS 9.27 11.32 12.63 14.41 16.33 25.63 29.63 -53.81%
EY 10.79 8.84 7.92 6.94 6.12 3.90 3.38 116.34%
DY 6.85 5.00 4.00 3.95 3.20 2.84 2.87 78.31%
P/NAPS 0.88 1.22 1.47 1.54 1.58 1.83 1.79 -37.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 28/08/07 21/05/07 -
Price 1.50 1.74 2.32 2.40 2.33 2.40 2.63 -
P/RPS 1.55 1.77 2.40 2.57 2.59 2.87 3.32 -39.73%
P/EPS 9.52 9.85 11.72 13.67 15.22 21.82 27.93 -51.10%
EY 10.50 10.16 8.53 7.32 6.57 4.58 3.58 104.49%
DY 6.67 5.75 4.31 4.17 3.43 3.33 3.04 68.60%
P/NAPS 0.90 1.06 1.36 1.46 1.47 1.56 1.68 -33.96%

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