[SHANG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.75%
YoY- 110.16%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 415,447 425,169 428,380 426,084 410,725 396,376 368,189 8.34%
PBT 71,474 92,499 99,817 110,661 98,406 81,668 62,227 9.63%
Tax -13,690 -14,962 -14,995 -16,460 -15,213 -7,535 -8,087 41.81%
NP 57,784 77,537 84,822 94,201 83,193 74,133 54,140 4.41%
-
NP to SH 49,267 69,248 77,102 87,093 77,242 67,374 48,513 1.02%
-
Tax Rate 19.15% 16.18% 15.02% 14.87% 15.46% 9.23% 13.00% -
Total Cost 357,663 347,632 343,558 331,883 327,532 322,243 314,049 9.01%
-
Net Worth 738,008 733,191 717,563 748,088 722,470 697,223 680,413 5.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 35,050 43,884 43,884 44,023 44,023 35,205 35,205 -0.29%
Div Payout % 71.14% 63.37% 56.92% 50.55% 56.99% 52.25% 72.57% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 738,008 733,191 717,563 748,088 722,470 697,223 680,413 5.54%
NOSH 439,212 439,668 436,341 439,948 439,913 440,110 440,967 -0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.91% 18.24% 19.80% 22.11% 20.26% 18.70% 14.70% -
ROE 6.68% 9.44% 10.74% 11.64% 10.69% 9.66% 7.13% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.59 96.70 98.18 96.85 93.36 90.06 83.50 8.62%
EPS 11.22 15.75 17.67 19.80 17.56 15.31 11.00 1.32%
DPS 8.00 10.00 10.00 10.00 10.00 8.00 8.00 0.00%
NAPS 1.6803 1.6676 1.6445 1.7004 1.6423 1.5842 1.543 5.82%
Adjusted Per Share Value based on latest NOSH - 439,948
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.42 96.63 97.36 96.84 93.35 90.09 83.68 8.34%
EPS 11.20 15.74 17.52 19.79 17.56 15.31 11.03 1.02%
DPS 7.97 9.97 9.97 10.01 10.01 8.00 8.00 -0.24%
NAPS 1.6773 1.6663 1.6308 1.7002 1.642 1.5846 1.5464 5.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.65 1.46 2.00 2.50 2.53 2.50 2.82 -
P/RPS 1.74 1.51 2.04 2.58 2.71 2.78 3.38 -35.63%
P/EPS 14.71 9.27 11.32 12.63 14.41 16.33 25.63 -30.82%
EY 6.80 10.79 8.84 7.92 6.94 6.12 3.90 44.62%
DY 4.85 6.85 5.00 4.00 3.95 3.20 2.84 42.64%
P/NAPS 0.98 0.88 1.22 1.47 1.54 1.58 1.83 -33.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 28/08/07 -
Price 1.72 1.50 1.74 2.32 2.40 2.33 2.40 -
P/RPS 1.82 1.55 1.77 2.40 2.57 2.59 2.87 -26.08%
P/EPS 15.33 9.52 9.85 11.72 13.67 15.22 21.82 -20.88%
EY 6.52 10.50 10.16 8.53 7.32 6.57 4.58 26.41%
DY 4.65 6.67 5.75 4.31 4.17 3.43 3.33 24.80%
P/NAPS 1.02 0.90 1.06 1.36 1.46 1.47 1.56 -24.57%

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