[SHANG] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -14.99%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 253,219 233,547 217,130 262,075 232,627 238,584 -0.06%
PBT 24,710 5,769 -14,348 58,255 33,754 27,088 0.09%
Tax -8,238 -2,500 14,348 -18,339 -1,036 -12,710 0.45%
NP 16,472 3,269 0 39,916 32,718 14,378 -0.14%
-
NP to SH 16,472 3,269 -21,819 39,916 32,718 14,378 -0.14%
-
Tax Rate 33.34% 43.34% - 31.48% 3.07% 46.92% -
Total Cost 236,747 230,278 217,130 222,159 199,909 224,206 -0.05%
-
Net Worth 1,136,303 1,138,729 1,196,525 986,934 985,961 958,533 -0.17%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 28,627 26,379 26,393 32,897 - - -100.00%
Div Payout % 173.80% 806.97% 0.00% 82.42% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 1,136,303 1,138,729 1,196,525 986,934 985,961 958,533 -0.17%
NOSH 440,427 439,663 439,899 438,637 442,135 435,696 -0.01%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.51% 1.40% 0.00% 15.23% 14.06% 6.03% -
ROE 1.45% 0.29% -1.82% 4.04% 3.32% 1.50% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 57.49 53.12 49.36 59.75 52.61 54.76 -0.05%
EPS 3.74 0.74 -4.96 9.10 7.40 3.30 -0.13%
DPS 6.50 6.00 6.00 7.50 0.00 0.00 -100.00%
NAPS 2.58 2.59 2.72 2.25 2.23 2.20 -0.16%
Adjusted Per Share Value based on latest NOSH - 427,363
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 57.58 53.11 49.37 59.59 52.90 54.25 -0.06%
EPS 3.75 0.74 -4.96 9.08 7.44 3.27 -0.14%
DPS 6.51 6.00 6.00 7.48 0.00 0.00 -100.00%
NAPS 2.5838 2.5893 2.7207 2.2441 2.2419 2.1796 -0.17%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.10 0.96 1.03 1.06 0.00 0.00 -
P/RPS 1.91 1.81 2.09 1.77 0.00 0.00 -100.00%
P/EPS 29.41 129.12 -20.77 11.65 0.00 0.00 -100.00%
EY 3.40 0.77 -4.82 8.58 0.00 0.00 -100.00%
DY 5.91 6.25 5.83 7.08 0.00 0.00 -100.00%
P/NAPS 0.43 0.37 0.38 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/04 27/02/03 21/02/02 26/02/01 24/02/00 - -
Price 1.14 0.91 1.05 1.05 1.40 0.00 -
P/RPS 1.98 1.71 2.13 1.76 2.66 0.00 -100.00%
P/EPS 30.48 122.39 -21.17 11.54 18.92 0.00 -100.00%
EY 3.28 0.82 -4.72 8.67 5.29 0.00 -100.00%
DY 5.70 6.59 5.71 7.14 0.00 0.00 -100.00%
P/NAPS 0.44 0.35 0.39 0.47 0.63 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