[SHANG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 88.0%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 510,016 436,508 450,572 398,528 361,832 451,308 389,872 4.57%
PBT 138,804 100,332 109,800 86,432 56,048 141,852 92,832 6.92%
Tax -35,620 -24,832 -26,136 -10,704 -8,348 -28,852 -23,864 6.89%
NP 103,184 75,500 83,664 75,728 47,700 113,000 68,968 6.93%
-
NP to SH 95,316 73,624 74,752 66,464 40,516 102,244 62,840 7.18%
-
Tax Rate 25.66% 24.75% 23.80% 12.38% 14.89% 20.34% 25.71% -
Total Cost 406,832 361,008 366,908 322,800 314,132 338,308 320,904 4.02%
-
Net Worth 892,760 853,027 440,342 764,160 750,118 748,088 686,883 4.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 892,760 853,027 440,342 764,160 750,118 748,088 686,883 4.46%
NOSH 440,000 440,000 440,342 439,576 440,391 439,948 440,056 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.23% 17.30% 18.57% 19.00% 13.18% 25.04% 17.69% -
ROE 10.68% 8.63% 16.98% 8.70% 5.40% 13.67% 9.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 115.91 99.21 102.32 90.66 82.16 102.58 88.60 4.57%
EPS 21.68 16.72 17.00 15.12 9.20 23.24 14.28 7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.029 1.9387 1.00 1.7384 1.7033 1.7004 1.5609 4.46%
Adjusted Per Share Value based on latest NOSH - 439,576
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 115.91 99.21 102.40 90.57 82.23 102.57 88.61 4.57%
EPS 21.68 16.72 16.99 15.11 9.21 23.24 14.28 7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.029 1.9387 1.0008 1.7367 1.7048 1.7002 1.5611 4.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.75 2.85 2.65 1.90 1.55 2.50 2.79 -
P/RPS 4.10 2.87 2.59 2.10 1.89 2.44 3.15 4.48%
P/EPS 21.93 17.03 15.61 12.57 16.85 10.76 19.54 1.94%
EY 4.56 5.87 6.41 7.96 5.94 9.30 5.12 -1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.47 2.65 1.09 0.91 1.47 1.79 4.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 18/05/12 20/05/11 20/05/10 21/05/09 15/05/08 21/05/07 -
Price 6.10 3.01 2.65 2.15 1.90 2.32 2.63 -
P/RPS 5.26 3.03 2.59 2.37 2.31 2.26 2.97 9.98%
P/EPS 28.16 17.99 15.61 14.22 20.65 9.98 18.42 7.32%
EY 3.55 5.56 6.41 7.03 4.84 10.02 5.43 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 1.55 2.65 1.24 1.12 1.36 1.68 10.19%

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