[SHANG] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -40.33%
YoY- -55.62%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 451,308 389,872 317,244 270,672 322,808 256,796 195,336 14.96%
PBT 141,852 92,832 62,776 32,152 63,676 25,644 360 170.51%
Tax -28,852 -23,864 -17,096 -13,688 -22,072 -10,440 -360 107.50%
NP 113,000 68,968 45,680 18,464 41,604 15,204 0 -
-
NP to SH 102,244 62,840 39,792 18,464 41,604 15,204 -1,188 -
-
Tax Rate 20.34% 25.71% 27.23% 42.57% 34.66% 40.71% 100.00% -
Total Cost 338,308 320,904 271,564 252,208 281,204 241,592 195,336 9.57%
-
Net Worth 748,088 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 -7.13%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 748,088 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 -7.13%
NOSH 439,948 440,056 440,176 440,799 440,720 441,976 424,285 0.60%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 25.04% 17.69% 14.40% 6.82% 12.89% 5.92% 0.00% -
ROE 13.67% 9.15% 5.81% 2.09% 3.62% 1.32% -0.10% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 102.58 88.60 72.07 61.40 73.25 58.10 46.04 14.27%
EPS 23.24 14.28 9.04 4.20 9.44 3.44 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7004 1.5609 1.5566 2.00 2.61 2.60 2.75 -7.69%
Adjusted Per Share Value based on latest NOSH - 440,799
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 102.57 88.61 72.10 61.52 73.37 58.36 44.39 14.96%
EPS 23.24 14.28 9.04 4.20 9.46 3.46 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7002 1.5611 1.5572 2.0036 2.6143 2.6117 2.6518 -7.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.50 2.79 1.38 1.25 1.25 0.90 1.05 -
P/RPS 2.44 3.15 1.91 2.04 1.71 1.55 2.28 1.13%
P/EPS 10.76 19.54 15.27 29.84 13.24 26.16 -375.00 -
EY 9.30 5.12 6.55 3.35 7.55 3.82 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.79 0.89 0.63 0.48 0.35 0.38 25.26%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 21/05/07 12/06/06 19/05/05 21/05/04 21/05/03 15/05/02 -
Price 2.32 2.63 1.48 1.32 1.20 0.95 1.15 -
P/RPS 2.26 2.97 2.05 2.15 1.64 1.64 2.50 -1.66%
P/EPS 9.98 18.42 16.37 31.51 12.71 27.62 -410.71 -
EY 10.02 5.43 6.11 3.17 7.87 3.62 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.68 0.95 0.66 0.46 0.37 0.42 21.61%

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