[SHANG] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.42%
YoY- -36.22%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 429,731 422,002 367,371 415,447 410,725 330,520 280,089 7.39%
PBT 80,838 91,282 51,505 71,474 98,406 45,208 44,673 10.38%
Tax -21,307 -11,785 -7,278 -13,690 -15,213 -4,026 -5,413 25.64%
NP 59,531 79,497 44,227 57,784 83,193 41,182 39,260 7.18%
-
NP to SH 55,768 69,959 35,353 49,267 77,242 35,679 37,326 6.91%
-
Tax Rate 26.36% 12.91% 14.13% 19.15% 15.46% 8.91% 12.12% -
Total Cost 370,200 342,505 323,144 357,663 327,532 289,338 240,829 7.42%
-
Net Worth 834,911 791,812 748,708 739,136 722,406 670,993 657,632 4.05%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 39,613 39,599 35,220 21,994 43,987 35,195 35,188 1.99%
Div Payout % 71.03% 56.60% 99.63% 44.64% 56.95% 98.64% 94.27% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 834,911 791,812 748,708 739,136 722,406 670,993 657,632 4.05%
NOSH 440,145 439,993 440,261 439,883 439,874 439,938 439,858 0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.85% 18.84% 12.04% 13.91% 20.26% 12.46% 14.02% -
ROE 6.68% 8.84% 4.72% 6.67% 10.69% 5.32% 5.68% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 97.63 95.91 83.44 94.44 93.37 75.13 63.68 7.37%
EPS 12.67 15.90 8.03 11.20 17.56 8.11 8.48 6.91%
DPS 9.00 9.00 8.00 5.00 10.00 8.00 8.00 1.98%
NAPS 1.8969 1.7996 1.7006 1.6803 1.6423 1.5252 1.4951 4.04%
Adjusted Per Share Value based on latest NOSH - 439,212
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 97.67 95.91 83.49 94.42 93.35 75.12 63.66 7.39%
EPS 12.67 15.90 8.03 11.20 17.56 8.11 8.48 6.91%
DPS 9.00 9.00 8.00 5.00 10.00 8.00 8.00 1.98%
NAPS 1.8975 1.7996 1.7016 1.6799 1.6418 1.525 1.4946 4.05%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.43 2.67 1.83 1.65 2.53 2.15 1.25 -
P/RPS 2.49 2.78 2.19 1.75 2.71 2.86 1.96 4.06%
P/EPS 19.18 16.79 22.79 14.73 14.41 26.51 14.73 4.49%
EY 5.21 5.96 4.39 6.79 6.94 3.77 6.79 -4.31%
DY 3.70 3.37 4.37 3.03 3.95 3.72 6.40 -8.72%
P/NAPS 1.28 1.48 1.08 0.98 1.54 1.41 0.84 7.26%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 24/02/10 24/02/09 26/02/08 28/02/07 16/03/06 -
Price 2.65 2.63 1.78 1.72 2.40 2.55 1.35 -
P/RPS 2.71 2.74 2.13 1.82 2.57 3.39 2.12 4.17%
P/EPS 20.91 16.54 22.17 15.36 13.67 31.44 15.91 4.65%
EY 4.78 6.05 4.51 6.51 7.32 3.18 6.29 -4.47%
DY 3.40 3.42 4.49 2.91 4.17 3.14 5.93 -8.85%
P/NAPS 1.40 1.46 1.05 1.02 1.46 1.67 0.90 7.63%

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