[SHANG] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 913.8%
YoY- 178.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 236,016 209,015 246,054 178,033 172,583 177,765 198,210 2.95%
PBT 37,002 40,305 49,638 13,640 6,773 27,310 48,601 -4.44%
Tax -13,050 -7,274 -13,023 -6,918 -4,363 -7,031 -13,386 -0.42%
NP 23,952 33,031 36,615 6,722 2,410 20,279 35,215 -6.21%
-
NP to SH 19,988 31,586 36,615 6,722 2,410 20,279 35,215 -9.00%
-
Tax Rate 35.27% 18.05% 26.24% 50.72% 64.42% 25.75% 27.54% -
Total Cost 212,064 175,984 209,439 171,311 170,173 157,486 162,995 4.48%
-
Net Worth 669,994 879,956 1,117,813 1,129,120 877,037 998,553 1,003,627 -6.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 13,207 13,199 13,202 13,180 13,155 13,196 15,406 -2.53%
Div Payout % 66.08% 41.79% 36.06% 196.08% 545.87% 65.08% 43.75% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 669,994 879,956 1,117,813 1,129,120 877,037 998,553 1,003,627 -6.51%
NOSH 440,264 439,978 440,084 439,346 438,518 439,891 440,187 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.15% 15.80% 14.88% 3.78% 1.40% 11.41% 17.77% -
ROE 2.98% 3.59% 3.28% 0.60% 0.27% 2.03% 3.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.61 47.51 55.91 40.52 39.36 40.41 45.03 2.94%
EPS 4.54 7.18 8.32 1.53 0.55 4.61 8.00 -9.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.50 -2.53%
NAPS 1.5218 2.00 2.54 2.57 2.00 2.27 2.28 -6.51%
Adjusted Per Share Value based on latest NOSH - 438,837
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.64 47.50 55.92 40.46 39.22 40.40 45.05 2.95%
EPS 4.54 7.18 8.32 1.53 0.55 4.61 8.00 -9.00%
DPS 3.00 3.00 3.00 3.00 2.99 3.00 3.50 -2.53%
NAPS 1.5227 1.9999 2.5405 2.5662 1.9933 2.2694 2.281 -6.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.83 1.32 1.25 1.00 1.00 0.97 1.17 -
P/RPS 3.41 2.78 2.24 2.47 2.54 2.40 2.60 4.62%
P/EPS 40.31 18.39 15.02 65.36 181.96 21.04 14.62 18.40%
EY 2.48 5.44 6.66 1.53 0.55 4.75 6.84 -15.55%
DY 1.64 2.27 2.40 3.00 3.00 3.09 2.99 -9.52%
P/NAPS 1.20 0.66 0.49 0.39 0.50 0.43 0.51 15.32%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 01/11/06 28/10/05 09/11/04 11/11/03 21/11/02 16/11/01 13/11/00 -
Price 2.15 1.30 1.22 1.11 0.98 1.02 1.14 -
P/RPS 4.01 2.74 2.18 2.74 2.49 2.52 2.53 7.97%
P/EPS 47.36 18.11 14.66 72.55 178.32 22.13 14.25 22.14%
EY 2.11 5.52 6.82 1.38 0.56 4.52 7.02 -18.14%
DY 1.40 2.31 2.46 2.70 3.06 2.94 3.07 -12.26%
P/NAPS 1.41 0.65 0.48 0.43 0.49 0.45 0.50 18.85%

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