[SHANG] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -221.73%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 70,727 62,795 74,290 42,898 52,320 55,206 63,019 1.94%
PBT 4,467 18,105 11,168 -4,268 -3,721 5,572 16,638 -19.67%
Tax -2,480 -1,870 -4,065 -359 3,721 -2,004 -3,491 -5.53%
NP 1,987 16,235 7,103 -4,627 0 3,568 13,147 -27.00%
-
NP to SH 1,130 16,199 7,103 -4,627 -4,768 3,568 13,147 -33.55%
-
Tax Rate 55.52% 10.33% 36.40% - - 35.97% 20.98% -
Total Cost 68,740 46,560 67,187 47,525 52,320 51,638 49,872 5.49%
-
Net Worth 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 986,024 -6.42%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,038 13,213 13,235 13,220 13,244 13,214 15,338 -2.67%
Div Payout % 1,153.85% 81.57% 186.34% 0.00% 0.00% 370.37% 116.67% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 986,024 -6.42%
NOSH 434,615 440,456 441,180 440,666 441,481 440,493 438,233 -0.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.81% 25.85% 9.56% -10.79% 0.00% 6.46% 20.86% -
ROE 0.17% 1.84% 0.62% -0.41% -0.40% 0.36% 1.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.27 14.26 16.84 9.73 11.85 12.53 14.38 2.07%
EPS 0.26 3.68 1.61 -1.05 -1.08 0.81 3.00 -33.46%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.50 -2.53%
NAPS 1.5231 2.00 2.60 2.57 2.71 2.25 2.25 -6.29%
Adjusted Per Share Value based on latest NOSH - 440,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.07 14.27 16.88 9.75 11.89 12.55 14.32 1.93%
EPS 0.26 3.68 1.61 -1.05 -1.08 0.81 2.99 -33.42%
DPS 2.96 3.00 3.01 3.00 3.01 3.00 3.49 -2.70%
NAPS 1.5045 2.0021 2.607 2.5739 2.7191 2.2525 2.241 -6.42%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.77 1.28 1.06 0.98 1.09 1.10 1.17 -
P/RPS 10.88 8.98 6.29 10.07 9.20 8.78 8.14 4.95%
P/EPS 680.77 34.80 65.84 -93.33 -100.93 135.80 39.00 61.02%
EY 0.15 2.87 1.52 -1.07 -0.99 0.74 2.56 -37.66%
DY 1.69 2.34 2.83 3.06 2.75 2.73 2.99 -9.06%
P/NAPS 1.16 0.64 0.41 0.38 0.40 0.49 0.52 14.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 13/08/01 22/08/00 -
Price 1.75 1.30 1.20 0.99 1.07 1.12 1.18 -
P/RPS 10.75 9.12 7.13 10.17 9.03 8.94 8.21 4.59%
P/EPS 673.08 35.35 74.53 -94.29 -99.07 138.27 39.33 60.49%
EY 0.15 2.83 1.34 -1.06 -1.01 0.72 2.54 -37.58%
DY 1.71 2.31 2.50 3.03 2.80 2.68 2.97 -8.78%
P/NAPS 1.15 0.65 0.46 0.39 0.39 0.50 0.52 14.13%

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