[SHANG] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 94.56%
YoY- -103.39%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 270,672 322,808 256,796 195,336 254,704 268,900 234,976 -0.15%
PBT 32,152 63,676 25,644 360 50,076 51,316 24,792 -0.27%
Tax -13,688 -22,072 -10,440 -360 -15,040 -16,796 -628 -3.22%
NP 18,464 41,604 15,204 0 35,036 34,520 24,164 0.28%
-
NP to SH 18,464 41,604 15,204 -1,188 35,036 34,520 24,164 0.28%
-
Tax Rate 42.57% 34.66% 40.71% 100.00% 30.03% 32.73% 2.53% -
Total Cost 252,208 281,204 241,592 195,336 219,668 234,380 210,812 -0.19%
-
Net Worth 881,599 1,150,280 1,149,139 1,166,785 994,146 970,875 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 881,599 1,150,280 1,149,139 1,166,785 994,146 970,875 0 -100.00%
NOSH 440,799 440,720 441,976 424,285 437,950 431,500 431,500 -0.02%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.82% 12.89% 5.92% 0.00% 13.76% 12.84% 10.28% -
ROE 2.09% 3.62% 1.32% -0.10% 3.52% 3.56% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 61.40 73.25 58.10 46.04 58.16 62.32 54.46 -0.12%
EPS 4.20 9.44 3.44 -0.28 8.00 8.00 5.60 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.61 2.60 2.75 2.27 2.25 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 424,285
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 61.55 73.40 58.39 44.42 57.92 61.14 53.43 -0.15%
EPS 4.20 9.46 3.46 -0.27 7.97 7.85 5.49 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0046 2.6156 2.613 2.6531 2.2605 2.2076 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.25 1.25 0.90 1.05 1.04 1.30 0.00 -
P/RPS 2.04 1.71 1.55 2.28 1.79 2.09 0.00 -100.00%
P/EPS 29.84 13.24 26.16 -375.00 13.00 16.25 0.00 -100.00%
EY 3.35 7.55 3.82 -0.27 7.69 6.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.35 0.38 0.46 0.58 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 19/05/05 21/05/04 21/05/03 15/05/02 14/05/01 15/05/00 - -
Price 1.32 1.20 0.95 1.15 1.05 1.25 0.00 -
P/RPS 2.15 1.64 1.64 2.50 1.81 2.01 0.00 -100.00%
P/EPS 31.51 12.71 27.62 -410.71 13.13 15.62 0.00 -100.00%
EY 3.17 7.87 3.62 -0.24 7.62 6.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.46 0.37 0.42 0.46 0.56 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