[SHANG] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
13-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 7.8%
YoY- 78.97%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 237,377 230,110 237,020 264,280 225,237 0 -100.00%
PBT 18,186 9,030 36,413 64,801 27,757 0 -100.00%
Tax -9,224 -5,817 -9,374 -17,848 -1,522 0 -100.00%
NP 8,962 3,213 27,038 46,953 26,234 0 -100.00%
-
NP to SH 8,962 3,213 27,038 46,953 26,234 0 -100.00%
-
Tax Rate 50.72% 64.42% 25.74% 27.54% 5.48% - -
Total Cost 228,414 226,897 209,981 217,326 199,002 0 -100.00%
-
Net Worth 1,129,120 877,037 998,553 1,003,627 975,055 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 17,573 17,540 17,595 20,542 - - -100.00%
Div Payout % 196.08% 545.87% 65.08% 43.75% - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 1,129,120 877,037 998,553 1,003,627 975,055 0 -100.00%
NOSH 439,346 438,518 439,891 440,187 437,244 440,088 0.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 3.78% 1.40% 11.41% 17.77% 11.65% 0.00% -
ROE 0.79% 0.37% 2.71% 4.68% 2.69% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 54.03 52.47 53.88 60.04 51.51 0.00 -100.00%
EPS 2.04 0.73 6.15 10.67 6.00 0.00 -100.00%
DPS 4.00 4.00 4.00 4.67 0.00 0.00 -100.00%
NAPS 2.57 2.00 2.27 2.28 2.23 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 433,483
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 53.98 52.32 53.89 60.09 51.22 0.00 -100.00%
EPS 2.04 0.73 6.15 10.68 5.97 0.00 -100.00%
DPS 4.00 3.99 4.00 4.67 0.00 0.00 -100.00%
NAPS 2.5675 1.9943 2.2706 2.2821 2.2171 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.00 1.00 0.97 1.17 0.00 0.00 -
P/RPS 1.85 1.91 1.80 1.95 0.00 0.00 -100.00%
P/EPS 49.02 136.47 15.78 10.97 0.00 0.00 -100.00%
EY 2.04 0.73 6.34 9.12 0.00 0.00 -100.00%
DY 4.00 4.00 4.12 3.99 0.00 0.00 -100.00%
P/NAPS 0.39 0.50 0.43 0.51 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 11/11/03 21/11/02 16/11/01 13/11/00 23/11/99 - -
Price 1.11 0.98 1.02 1.14 0.00 0.00 -
P/RPS 2.05 1.87 1.89 1.90 0.00 0.00 -100.00%
P/EPS 54.41 133.74 16.59 10.69 0.00 0.00 -100.00%
EY 1.84 0.75 6.03 9.36 0.00 0.00 -100.00%
DY 3.60 4.08 3.92 4.09 0.00 0.00 -100.00%
P/NAPS 0.43 0.49 0.45 0.50 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