[SHANG] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 6.61%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 361,832 451,308 389,872 317,244 270,672 322,808 256,796 5.87%
PBT 56,048 141,852 92,832 62,776 32,152 63,676 25,644 13.90%
Tax -8,348 -28,852 -23,864 -17,096 -13,688 -22,072 -10,440 -3.65%
NP 47,700 113,000 68,968 45,680 18,464 41,604 15,204 20.97%
-
NP to SH 40,516 102,244 62,840 39,792 18,464 41,604 15,204 17.72%
-
Tax Rate 14.89% 20.34% 25.71% 27.23% 42.57% 34.66% 40.71% -
Total Cost 314,132 338,308 320,904 271,564 252,208 281,204 241,592 4.46%
-
Net Worth 750,118 748,088 686,883 685,179 881,599 1,150,280 1,149,139 -6.85%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 750,118 748,088 686,883 685,179 881,599 1,150,280 1,149,139 -6.85%
NOSH 440,391 439,948 440,056 440,176 440,799 440,720 441,976 -0.05%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.18% 25.04% 17.69% 14.40% 6.82% 12.89% 5.92% -
ROE 5.40% 13.67% 9.15% 5.81% 2.09% 3.62% 1.32% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 82.16 102.58 88.60 72.07 61.40 73.25 58.10 5.93%
EPS 9.20 23.24 14.28 9.04 4.20 9.44 3.44 17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7033 1.7004 1.5609 1.5566 2.00 2.61 2.60 -6.80%
Adjusted Per Share Value based on latest NOSH - 440,176
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 82.23 102.57 88.61 72.10 61.52 73.37 58.36 5.87%
EPS 9.21 23.24 14.28 9.04 4.20 9.46 3.46 17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7048 1.7002 1.5611 1.5572 2.0036 2.6143 2.6117 -6.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.55 2.50 2.79 1.38 1.25 1.25 0.90 -
P/RPS 1.89 2.44 3.15 1.91 2.04 1.71 1.55 3.35%
P/EPS 16.85 10.76 19.54 15.27 29.84 13.24 26.16 -7.06%
EY 5.94 9.30 5.12 6.55 3.35 7.55 3.82 7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.47 1.79 0.89 0.63 0.48 0.35 17.24%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 15/05/08 21/05/07 12/06/06 19/05/05 21/05/04 21/05/03 -
Price 1.90 2.32 2.63 1.48 1.32 1.20 0.95 -
P/RPS 2.31 2.26 2.97 2.05 2.15 1.64 1.64 5.86%
P/EPS 20.65 9.98 18.42 16.37 31.51 12.71 27.62 -4.72%
EY 4.84 10.02 5.43 6.11 3.17 7.87 3.62 4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.36 1.68 0.95 0.66 0.46 0.37 20.25%

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