[SHANG] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -36.62%
YoY- 87.84%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 410,725 330,520 280,089 311,352 253,219 233,547 217,130 11.20%
PBT 98,406 45,208 44,673 35,046 24,710 5,769 -14,348 -
Tax -15,213 -4,026 -5,413 -4,105 -8,238 -2,500 14,348 -
NP 83,193 41,182 39,260 30,941 16,472 3,269 0 -
-
NP to SH 77,242 35,679 37,326 30,941 16,472 3,269 -21,819 -
-
Tax Rate 15.46% 8.91% 12.12% 11.71% 33.34% 43.34% - -
Total Cost 327,532 289,338 240,829 280,411 236,747 230,278 217,130 7.08%
-
Net Worth 722,406 670,993 657,632 1,113,523 1,136,303 1,138,729 1,196,525 -8.06%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 43,987 35,195 35,188 33,009 28,627 26,379 26,393 8.88%
Div Payout % 56.95% 98.64% 94.27% 106.69% 173.80% 806.97% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 722,406 670,993 657,632 1,113,523 1,136,303 1,138,729 1,196,525 -8.06%
NOSH 439,874 439,938 439,858 440,128 440,427 439,663 439,899 -0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.26% 12.46% 14.02% 9.94% 6.51% 1.40% 0.00% -
ROE 10.69% 5.32% 5.68% 2.78% 1.45% 0.29% -1.82% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 93.37 75.13 63.68 70.74 57.49 53.12 49.36 11.20%
EPS 17.56 8.11 8.48 7.03 3.74 0.74 -4.96 -
DPS 10.00 8.00 8.00 7.50 6.50 6.00 6.00 8.88%
NAPS 1.6423 1.5252 1.4951 2.53 2.58 2.59 2.72 -8.06%
Adjusted Per Share Value based on latest NOSH - 439,844
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 93.35 75.12 63.66 70.76 57.55 53.08 49.35 11.20%
EPS 17.56 8.11 8.48 7.03 3.74 0.74 -4.96 -
DPS 10.00 8.00 8.00 7.50 6.51 6.00 6.00 8.88%
NAPS 1.6418 1.525 1.4946 2.5307 2.5825 2.588 2.7194 -8.06%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.53 2.15 1.25 1.22 1.10 0.96 1.03 -
P/RPS 2.71 2.86 1.96 1.72 1.91 1.81 2.09 4.42%
P/EPS 14.41 26.51 14.73 17.35 29.41 129.12 -20.77 -
EY 6.94 3.77 6.79 5.76 3.40 0.77 -4.82 -
DY 3.95 3.72 6.40 6.15 5.91 6.25 5.83 -6.27%
P/NAPS 1.54 1.41 0.84 0.48 0.43 0.37 0.38 26.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 16/03/06 18/02/05 25/02/04 27/02/03 21/02/02 -
Price 2.40 2.55 1.35 1.35 1.14 0.91 1.05 -
P/RPS 2.57 3.39 2.12 1.91 1.98 1.71 2.13 3.17%
P/EPS 13.67 31.44 15.91 19.20 30.48 122.39 -21.17 -
EY 7.32 3.18 6.29 5.21 3.28 0.82 -4.72 -
DY 4.17 3.14 5.93 5.56 5.70 6.59 5.71 -5.10%
P/NAPS 1.46 1.67 0.90 0.53 0.44 0.35 0.39 24.59%

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