[SHANG] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -43.25%
YoY- -178.05%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 233,547 211,948 199,402 202,288 217,130 241,630 250,713 -4.60%
PBT 5,769 -34,885 -36,070 -26,777 -14,348 36,964 46,879 -75.16%
Tax -2,500 -4,803 -3,903 -4,479 -7,471 -11,984 -16,413 -71.38%
NP 3,269 -39,688 -39,973 -31,256 -21,819 24,980 30,466 -77.32%
-
NP to SH 3,269 -39,688 -39,973 -31,256 -21,819 24,980 30,466 -77.32%
-
Tax Rate 43.34% - - - - 32.42% 35.01% -
Total Cost 230,278 251,636 239,375 233,544 238,949 216,650 220,247 3.00%
-
Net Worth 884,210 879,285 1,196,414 1,166,785 1,196,515 997,295 991,111 -7.30%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 26,507 26,441 26,441 26,411 26,411 30,309 30,309 -8.52%
Div Payout % 810.88% 0.00% 0.00% 0.00% 0.00% 121.33% 99.49% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 884,210 879,285 1,196,414 1,166,785 1,196,515 997,295 991,111 -7.30%
NOSH 442,105 439,642 441,481 424,285 439,895 439,337 440,493 0.24%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.40% -18.73% -20.05% -15.45% -10.05% 10.34% 12.15% -
ROE 0.37% -4.51% -3.34% -2.68% -1.82% 2.50% 3.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 52.83 48.21 45.17 47.68 49.36 55.00 56.92 -4.83%
EPS 0.74 -9.03 -9.05 -7.37 -4.96 5.69 6.92 -77.37%
DPS 6.00 6.01 5.99 6.22 6.00 6.90 6.88 -8.69%
NAPS 2.00 2.00 2.71 2.75 2.72 2.27 2.25 -7.53%
Adjusted Per Share Value based on latest NOSH - 424,285
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 53.11 48.19 45.34 46.00 49.37 54.94 57.01 -4.60%
EPS 0.74 -9.02 -9.09 -7.11 -4.96 5.68 6.93 -77.40%
DPS 6.03 6.01 6.01 6.01 6.01 6.89 6.89 -8.48%
NAPS 2.0106 1.9994 2.7205 2.6531 2.7207 2.2677 2.2536 -7.30%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.96 1.00 1.09 1.05 1.03 0.97 1.10 -
P/RPS 1.82 2.07 2.41 2.20 2.09 1.76 1.93 -3.82%
P/EPS 129.83 -11.08 -12.04 -14.25 -20.77 17.06 15.90 303.94%
EY 0.77 -9.03 -8.31 -7.02 -4.82 5.86 6.29 -75.25%
DY 6.25 6.01 5.49 5.93 5.83 7.11 6.26 -0.10%
P/NAPS 0.48 0.50 0.40 0.38 0.38 0.43 0.49 -1.36%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 19/08/02 15/05/02 21/02/02 16/11/01 13/08/01 -
Price 0.91 0.98 1.07 1.15 1.05 1.02 1.12 -
P/RPS 1.72 2.03 2.37 2.41 2.13 1.85 1.97 -8.62%
P/EPS 123.07 -10.86 -11.82 -15.61 -21.17 17.94 16.19 285.18%
EY 0.81 -9.21 -8.46 -6.41 -4.72 5.57 6.18 -74.10%
DY 6.59 6.14 5.60 5.41 5.71 6.76 6.14 4.81%
P/NAPS 0.46 0.49 0.39 0.42 0.39 0.45 0.50 -5.39%

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