[SHANG] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 350.93%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 205,362 187,707 150,038 130,463 154,992 107,097 101,154 12.51%
PBT 38,591 37,180 20,161 26,143 27,087 2,143 -3,631 -
Tax -10,597 -10,815 -6,754 -4,602 -9,583 -2,969 3,631 -
NP 27,994 26,365 13,407 21,541 17,504 -826 0 -
-
NP to SH 23,772 23,912 11,078 20,815 17,504 -826 -5,065 -
-
Tax Rate 27.46% 29.09% 33.50% 17.60% 35.38% 138.54% - -
Total Cost 177,368 161,342 136,631 108,922 137,488 107,923 101,154 9.80%
-
Net Worth 723,945 679,488 669,559 879,674 1,143,477 1,117,273 1,193,578 -7.98%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,206 13,211 13,188 13,195 13,193 13,042 13,213 -0.00%
Div Payout % 55.56% 55.25% 119.05% 63.39% 75.38% 0.00% 0.00% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 723,945 679,488 669,559 879,674 1,143,477 1,117,273 1,193,578 -7.98%
NOSH 440,222 440,368 439,603 439,837 439,798 434,736 440,434 -0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.63% 14.05% 8.94% 16.51% 11.29% -0.77% 0.00% -
ROE 3.28% 3.52% 1.65% 2.37% 1.53% -0.07% -0.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 46.65 42.63 34.13 29.66 35.24 24.63 22.97 12.52%
EPS 5.40 5.43 2.52 4.73 3.98 -0.19 -1.15 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.6445 1.543 1.5231 2.00 2.60 2.57 2.71 -7.98%
Adjusted Per Share Value based on latest NOSH - 440,456
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 46.67 42.66 34.10 29.65 35.23 24.34 22.99 12.51%
EPS 5.40 5.43 2.52 4.73 3.98 -0.19 -1.15 -
DPS 3.00 3.00 3.00 3.00 3.00 2.96 3.00 0.00%
NAPS 1.6453 1.5443 1.5217 1.9993 2.5988 2.5393 2.7127 -7.98%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.00 2.82 1.77 1.28 1.06 0.98 1.09 -
P/RPS 4.29 6.62 5.19 4.32 3.01 3.98 4.75 -1.68%
P/EPS 37.04 51.93 70.24 27.05 26.63 -515.79 -94.78 -
EY 2.70 1.93 1.42 3.70 3.75 -0.19 -1.06 -
DY 1.50 1.06 1.69 2.34 2.83 3.06 2.75 -9.60%
P/NAPS 1.22 1.83 1.16 0.64 0.41 0.38 0.40 20.40%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 -
Price 1.74 2.40 1.75 1.30 1.20 0.99 1.07 -
P/RPS 3.73 5.63 5.13 4.38 3.41 4.02 4.66 -3.63%
P/EPS 32.22 44.20 69.44 27.47 30.15 -521.05 -93.04 -
EY 3.10 2.26 1.44 3.64 3.32 -0.19 -1.07 -
DY 1.72 1.25 1.71 2.31 2.50 3.03 2.80 -7.79%
P/NAPS 1.06 1.56 1.15 0.65 0.46 0.39 0.39 18.11%

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