[SHANG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -110.87%
YoY- 83.69%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 300,076 260,926 309,984 214,194 202,308 237,764 260,488 2.38%
PBT 40,322 52,286 54,174 4,286 -7,262 36,182 58,934 -6.12%
Tax -13,508 -9,204 -19,166 -5,938 7,262 -11,528 -15,380 -2.13%
NP 26,814 43,082 35,008 -1,652 0 24,654 43,554 -7.76%
-
NP to SH 22,156 41,630 35,008 -1,652 -10,130 24,654 43,554 -10.64%
-
Tax Rate 33.50% 17.60% 35.38% 138.54% - 31.86% 26.10% -
Total Cost 273,262 217,844 274,976 215,846 202,308 213,110 216,934 3.92%
-
Net Worth 669,559 879,674 1,143,477 1,117,273 1,193,578 990,562 999,964 -6.46%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 26,376 26,390 26,387 26,084 26,426 26,415 - -
Div Payout % 119.05% 63.39% 75.38% 0.00% 0.00% 107.14% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 669,559 879,674 1,143,477 1,117,273 1,193,578 990,562 999,964 -6.46%
NOSH 439,603 439,837 439,798 434,736 440,434 440,250 444,428 -0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.94% 16.51% 11.29% -0.77% 0.00% 10.37% 16.72% -
ROE 3.31% 4.73% 3.06% -0.15% -0.85% 2.49% 4.36% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.26 59.32 70.48 49.27 45.93 54.01 58.61 2.57%
EPS 5.04 9.46 7.96 -0.38 -2.30 5.60 9.80 -10.48%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 1.5231 2.00 2.60 2.57 2.71 2.25 2.25 -6.29%
Adjusted Per Share Value based on latest NOSH - 440,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.20 59.30 70.45 48.68 45.98 54.04 59.20 2.38%
EPS 5.04 9.46 7.96 -0.38 -2.30 5.60 9.90 -10.63%
DPS 5.99 6.00 6.00 5.93 6.01 6.00 0.00 -
NAPS 1.5217 1.9993 2.5988 2.5393 2.7127 2.2513 2.2726 -6.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.77 1.28 1.06 0.98 1.09 1.10 1.17 -
P/RPS 2.59 2.16 1.50 1.99 2.37 2.04 2.00 4.40%
P/EPS 35.12 13.52 13.32 -257.89 -47.39 19.64 11.94 19.68%
EY 2.85 7.39 7.51 -0.39 -2.11 5.09 8.38 -16.44%
DY 3.39 4.69 5.66 6.12 5.50 5.45 0.00 -
P/NAPS 1.16 0.64 0.41 0.38 0.40 0.49 0.52 14.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 13/08/01 22/08/00 -
Price 1.75 1.30 1.20 0.99 1.07 1.12 1.18 -
P/RPS 2.56 2.19 1.70 2.01 2.33 2.07 2.01 4.11%
P/EPS 34.72 13.74 15.08 -260.53 -46.52 20.00 12.04 19.29%
EY 2.88 7.28 6.63 -0.38 -2.15 5.00 8.31 -16.18%
DY 3.43 4.62 5.00 6.06 5.61 5.36 0.00 -
P/NAPS 1.15 0.65 0.46 0.39 0.39 0.50 0.52 14.13%

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