[SHANG] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 365.1%
YoY- 1379.8%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 317,244 270,672 322,808 256,796 195,336 254,704 268,900 2.79%
PBT 62,776 32,152 63,676 25,644 360 50,076 51,316 3.41%
Tax -17,096 -13,688 -22,072 -10,440 -360 -15,040 -16,796 0.29%
NP 45,680 18,464 41,604 15,204 0 35,036 34,520 4.77%
-
NP to SH 39,792 18,464 41,604 15,204 -1,188 35,036 34,520 2.39%
-
Tax Rate 27.23% 42.57% 34.66% 40.71% 100.00% 30.03% 32.73% -
Total Cost 271,564 252,208 281,204 241,592 195,336 219,668 234,380 2.48%
-
Net Worth 685,179 881,599 1,150,280 1,149,139 1,166,785 994,146 970,875 -5.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 685,179 881,599 1,150,280 1,149,139 1,166,785 994,146 970,875 -5.64%
NOSH 440,176 440,799 440,720 441,976 424,285 437,950 431,500 0.33%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.40% 6.82% 12.89% 5.92% 0.00% 13.76% 12.84% -
ROE 5.81% 2.09% 3.62% 1.32% -0.10% 3.52% 3.56% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 72.07 61.40 73.25 58.10 46.04 58.16 62.32 2.45%
EPS 9.04 4.20 9.44 3.44 -0.28 8.00 8.00 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5566 2.00 2.61 2.60 2.75 2.27 2.25 -5.95%
Adjusted Per Share Value based on latest NOSH - 441,976
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 72.10 61.52 73.37 58.36 44.39 57.89 61.11 2.79%
EPS 9.04 4.20 9.46 3.46 -0.27 7.96 7.85 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5572 2.0036 2.6143 2.6117 2.6518 2.2594 2.2065 -5.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.38 1.25 1.25 0.90 1.05 1.04 1.30 -
P/RPS 1.91 2.04 1.71 1.55 2.28 1.79 2.09 -1.48%
P/EPS 15.27 29.84 13.24 26.16 -375.00 13.00 16.25 -1.03%
EY 6.55 3.35 7.55 3.82 -0.27 7.69 6.15 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.63 0.48 0.35 0.38 0.46 0.58 7.39%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 12/06/06 19/05/05 21/05/04 21/05/03 15/05/02 14/05/01 15/05/00 -
Price 1.48 1.32 1.20 0.95 1.15 1.05 1.25 -
P/RPS 2.05 2.15 1.64 1.64 2.50 1.81 2.01 0.32%
P/EPS 16.37 31.51 12.71 27.62 -410.71 13.13 15.62 0.78%
EY 6.11 3.17 7.87 3.62 -0.24 7.62 6.40 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.66 0.46 0.37 0.42 0.46 0.56 9.20%

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