[SHANG] QoQ TTM Result on 31-Mar-2000 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
15-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 7.91%
YoY- 228.68%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 262,075 261,909 252,691 241,108 232,627 168,928 110,180 -0.87%
PBT 58,255 61,537 50,526 40,385 33,754 20,818 12,695 -1.53%
Tax -18,339 -13,280 -8,675 -5,078 -1,036 -1,142 -51 -5.79%
NP 39,916 48,257 41,851 35,307 32,718 19,676 12,644 -1.15%
-
NP to SH 39,916 48,257 41,851 35,307 32,718 19,676 12,644 -1.15%
-
Tax Rate 31.48% 21.58% 17.17% 12.57% 3.07% 5.49% 0.40% -
Total Cost 222,159 213,652 210,840 205,801 199,909 149,252 97,536 -0.83%
-
Net Worth 961,568 988,343 986,024 970,875 969,455 980,084 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 32,432 32,727 32,727 26,193 26,193 8,804 8,804 -1.31%
Div Payout % 81.25% 67.82% 78.20% 74.19% 80.06% 44.74% 69.63% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 961,568 988,343 986,024 970,875 969,455 980,084 0 -100.00%
NOSH 427,363 433,483 438,233 431,500 434,733 439,499 440,200 0.03%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 15.23% 18.43% 16.56% 14.64% 14.06% 11.65% 11.48% -
ROE 4.15% 4.88% 4.24% 3.64% 3.37% 2.01% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 61.32 60.42 57.66 55.88 53.51 38.44 25.03 -0.90%
EPS 9.34 11.13 9.55 8.18 7.53 4.48 2.87 -1.19%
DPS 7.59 7.50 7.50 6.07 6.00 2.00 2.00 -1.34%
NAPS 2.25 2.28 2.25 2.25 2.23 2.23 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 431,500
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 59.59 59.55 57.46 54.82 52.90 38.41 25.05 -0.87%
EPS 9.08 10.97 9.52 8.03 7.44 4.47 2.88 -1.15%
DPS 7.37 7.44 7.44 5.96 5.96 2.00 2.00 -1.31%
NAPS 2.1865 2.2473 2.2421 2.2076 2.2044 2.2286 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.06 1.17 1.17 1.30 0.00 0.00 0.00 -
P/RPS 1.73 1.94 2.03 2.33 0.00 0.00 0.00 -100.00%
P/EPS 11.35 10.51 12.25 15.89 0.00 0.00 0.00 -100.00%
EY 8.81 9.51 8.16 6.29 0.00 0.00 0.00 -100.00%
DY 7.16 6.41 6.41 4.67 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.51 0.52 0.58 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/02/01 13/11/00 22/08/00 - - - - -
Price 1.05 1.14 1.18 0.00 0.00 0.00 0.00 -
P/RPS 1.71 1.89 2.05 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.24 10.24 12.36 0.00 0.00 0.00 0.00 -100.00%
EY 8.90 9.77 8.09 0.00 0.00 0.00 0.00 -100.00%
DY 7.23 6.58 6.36 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.50 0.52 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