[SHANG] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 152.57%
YoY- 173.64%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 389,872 317,244 270,672 322,808 256,796 195,336 254,704 7.34%
PBT 92,832 62,776 32,152 63,676 25,644 360 50,076 10.83%
Tax -23,864 -17,096 -13,688 -22,072 -10,440 -360 -15,040 7.99%
NP 68,968 45,680 18,464 41,604 15,204 0 35,036 11.94%
-
NP to SH 62,840 39,792 18,464 41,604 15,204 -1,188 35,036 10.22%
-
Tax Rate 25.71% 27.23% 42.57% 34.66% 40.71% 100.00% 30.03% -
Total Cost 320,904 271,564 252,208 281,204 241,592 195,336 219,668 6.51%
-
Net Worth 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 994,146 -5.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 994,146 -5.97%
NOSH 440,056 440,176 440,799 440,720 441,976 424,285 437,950 0.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.69% 14.40% 6.82% 12.89% 5.92% 0.00% 13.76% -
ROE 9.15% 5.81% 2.09% 3.62% 1.32% -0.10% 3.52% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 88.60 72.07 61.40 73.25 58.10 46.04 58.16 7.26%
EPS 14.28 9.04 4.20 9.44 3.44 -0.28 8.00 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5609 1.5566 2.00 2.61 2.60 2.75 2.27 -6.04%
Adjusted Per Share Value based on latest NOSH - 440,720
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 88.61 72.10 61.52 73.37 58.36 44.39 57.89 7.34%
EPS 14.28 9.04 4.20 9.46 3.46 -0.27 7.96 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5611 1.5572 2.0036 2.6143 2.6117 2.6518 2.2594 -5.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.79 1.38 1.25 1.25 0.90 1.05 1.04 -
P/RPS 3.15 1.91 2.04 1.71 1.55 2.28 1.79 9.87%
P/EPS 19.54 15.27 29.84 13.24 26.16 -375.00 13.00 7.02%
EY 5.12 6.55 3.35 7.55 3.82 -0.27 7.69 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.89 0.63 0.48 0.35 0.38 0.46 25.40%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 12/06/06 19/05/05 21/05/04 21/05/03 15/05/02 14/05/01 -
Price 2.63 1.48 1.32 1.20 0.95 1.15 1.05 -
P/RPS 2.97 2.05 2.15 1.64 1.64 2.50 1.81 8.60%
P/EPS 18.42 16.37 31.51 12.71 27.62 -410.71 13.13 5.80%
EY 5.43 6.11 3.17 7.87 3.62 -0.24 7.62 -5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.95 0.66 0.46 0.37 0.42 0.46 24.08%

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