[SHANG] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.26%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 469,572 429,731 422,002 367,371 415,447 410,725 330,520 6.02%
PBT 102,470 80,838 91,282 51,505 71,474 98,406 45,208 14.59%
Tax -30,373 -21,307 -11,785 -7,278 -13,690 -15,213 -4,026 40.00%
NP 72,097 59,531 79,497 44,227 57,784 83,193 41,182 9.77%
-
NP to SH 67,389 55,768 69,959 35,353 49,267 77,242 35,679 11.16%
-
Tax Rate 29.64% 26.36% 12.91% 14.13% 19.15% 15.46% 8.91% -
Total Cost 397,475 370,200 342,505 323,144 357,663 327,532 289,338 5.42%
-
Net Worth 868,911 834,911 791,812 748,708 739,136 722,406 670,993 4.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 44,000 39,613 39,599 35,220 21,994 43,987 35,195 3.78%
Div Payout % 65.29% 71.03% 56.60% 99.63% 44.64% 56.95% 98.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 868,911 834,911 791,812 748,708 739,136 722,406 670,993 4.39%
NOSH 440,000 440,145 439,993 440,261 439,883 439,874 439,938 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.35% 13.85% 18.84% 12.04% 13.91% 20.26% 12.46% -
ROE 7.76% 6.68% 8.84% 4.72% 6.67% 10.69% 5.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 106.72 97.63 95.91 83.44 94.44 93.37 75.13 6.01%
EPS 15.32 12.67 15.90 8.03 11.20 17.56 8.11 11.17%
DPS 10.00 9.00 9.00 8.00 5.00 10.00 8.00 3.78%
NAPS 1.9748 1.8969 1.7996 1.7006 1.6803 1.6423 1.5252 4.39%
Adjusted Per Share Value based on latest NOSH - 439,579
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 106.72 97.67 95.91 83.49 94.42 93.35 75.12 6.02%
EPS 15.32 12.67 15.90 8.03 11.20 17.56 8.11 11.17%
DPS 10.00 9.00 9.00 8.00 5.00 10.00 8.00 3.78%
NAPS 1.9748 1.8975 1.7996 1.7016 1.6799 1.6418 1.525 4.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.10 2.43 2.67 1.83 1.65 2.53 2.15 -
P/RPS 3.84 2.49 2.78 2.19 1.75 2.71 2.86 5.02%
P/EPS 26.77 19.18 16.79 22.79 14.73 14.41 26.51 0.16%
EY 3.74 5.21 5.96 4.39 6.79 6.94 3.77 -0.13%
DY 2.44 3.70 3.37 4.37 3.03 3.95 3.72 -6.78%
P/NAPS 2.08 1.28 1.48 1.08 0.98 1.54 1.41 6.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 26/02/08 28/02/07 -
Price 3.80 2.65 2.63 1.78 1.72 2.40 2.55 -
P/RPS 3.56 2.71 2.74 2.13 1.82 2.57 3.39 0.81%
P/EPS 24.81 20.91 16.54 22.17 15.36 13.67 31.44 -3.86%
EY 4.03 4.78 6.05 4.51 6.51 7.32 3.18 4.02%
DY 2.63 3.40 3.42 4.49 2.91 4.17 3.14 -2.90%
P/NAPS 1.92 1.40 1.46 1.05 1.02 1.46 1.67 2.35%

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