[SHANG] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 131.72%
YoY- -88.12%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 278,686 328,072 237,377 230,110 237,020 264,280 225,237 -0.22%
PBT 53,740 66,184 18,186 9,030 36,413 64,801 27,757 -0.69%
Tax -9,698 -17,364 -9,224 -5,817 -9,374 -17,848 -1,522 -1.94%
NP 44,041 48,820 8,962 3,213 27,038 46,953 26,234 -0.54%
-
NP to SH 42,114 48,820 8,962 3,213 27,038 46,953 26,234 -0.50%
-
Tax Rate 18.05% 26.24% 50.72% 64.42% 25.74% 27.54% 5.48% -
Total Cost 234,645 279,252 228,414 226,897 209,981 217,326 199,002 -0.17%
-
Net Worth 879,956 1,117,813 1,129,120 877,037 998,553 1,003,627 975,055 0.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 17,599 17,603 17,573 17,540 17,595 20,542 - -100.00%
Div Payout % 41.79% 36.06% 196.08% 545.87% 65.08% 43.75% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 879,956 1,117,813 1,129,120 877,037 998,553 1,003,627 975,055 0.10%
NOSH 439,978 440,084 439,346 438,518 439,891 440,187 437,244 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.80% 14.88% 3.78% 1.40% 11.41% 17.77% 11.65% -
ROE 4.79% 4.37% 0.79% 0.37% 2.71% 4.68% 2.69% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 63.34 74.55 54.03 52.47 53.88 60.04 51.51 -0.21%
EPS 9.57 11.09 2.04 0.73 6.15 10.67 6.00 -0.49%
DPS 4.00 4.00 4.00 4.00 4.00 4.67 0.00 -100.00%
NAPS 2.00 2.54 2.57 2.00 2.27 2.28 2.23 0.11%
Adjusted Per Share Value based on latest NOSH - 439,642
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 63.34 74.56 53.95 52.30 53.87 60.06 51.19 -0.22%
EPS 9.57 11.10 2.04 0.73 6.15 10.67 5.96 -0.50%
DPS 4.00 4.00 3.99 3.99 4.00 4.67 0.00 -100.00%
NAPS 1.9999 2.5405 2.5662 1.9933 2.2694 2.281 2.216 0.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.32 1.25 1.00 1.00 0.97 1.17 0.00 -
P/RPS 2.08 1.68 1.85 1.91 1.80 1.95 0.00 -100.00%
P/EPS 13.79 11.27 49.02 136.47 15.78 10.97 0.00 -100.00%
EY 7.25 8.87 2.04 0.73 6.34 9.12 0.00 -100.00%
DY 3.03 3.20 4.00 4.00 4.12 3.99 0.00 -100.00%
P/NAPS 0.66 0.49 0.39 0.50 0.43 0.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/10/05 09/11/04 11/11/03 21/11/02 16/11/01 13/11/00 23/11/99 -
Price 1.30 1.22 1.11 0.98 1.02 1.14 0.00 -
P/RPS 2.05 1.64 2.05 1.87 1.89 1.90 0.00 -100.00%
P/EPS 13.58 11.00 54.41 133.74 16.59 10.69 0.00 -100.00%
EY 7.36 9.09 1.84 0.75 6.03 9.36 0.00 -100.00%
DY 3.08 3.28 3.60 4.08 3.92 4.09 0.00 -100.00%
P/NAPS 0.65 0.48 0.43 0.49 0.45 0.50 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