[SHANG] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -31.71%
YoY- 253.51%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 90,239 70,727 62,795 74,290 42,898 52,320 55,206 8.53%
PBT 13,972 4,467 18,105 11,168 -4,268 -3,721 5,572 16.54%
Tax -4,849 -2,480 -1,870 -4,065 -359 3,721 -2,004 15.85%
NP 9,123 1,987 16,235 7,103 -4,627 0 3,568 16.92%
-
NP to SH 8,202 1,130 16,199 7,103 -4,627 -4,768 3,568 14.87%
-
Tax Rate 34.71% 55.52% 10.33% 36.40% - - 35.97% -
Total Cost 81,116 68,740 46,560 67,187 47,525 52,320 51,638 7.81%
-
Net Worth 680,413 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 -6.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 13,229 13,038 13,213 13,235 13,220 13,244 13,214 0.01%
Div Payout % 161.29% 1,153.85% 81.57% 186.34% 0.00% 0.00% 370.37% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 680,413 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 -6.07%
NOSH 440,967 434,615 440,456 441,180 440,666 441,481 440,493 0.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.11% 2.81% 25.85% 9.56% -10.79% 0.00% 6.46% -
ROE 1.21% 0.17% 1.84% 0.62% -0.41% -0.40% 0.36% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.46 16.27 14.26 16.84 9.73 11.85 12.53 8.51%
EPS 1.86 0.26 3.68 1.61 -1.05 -1.08 0.81 14.85%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.543 1.5231 2.00 2.60 2.57 2.71 2.25 -6.09%
Adjusted Per Share Value based on latest NOSH - 441,180
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.51 16.07 14.27 16.88 9.75 11.89 12.55 8.52%
EPS 1.86 0.26 3.68 1.61 -1.05 -1.08 0.81 14.85%
DPS 3.01 2.96 3.00 3.01 3.00 3.01 3.00 0.05%
NAPS 1.5464 1.5045 2.0021 2.607 2.5739 2.7191 2.2525 -6.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.82 1.77 1.28 1.06 0.98 1.09 1.10 -
P/RPS 13.78 10.88 8.98 6.29 10.07 9.20 8.78 7.79%
P/EPS 151.61 680.77 34.80 65.84 -93.33 -100.93 135.80 1.85%
EY 0.66 0.15 2.87 1.52 -1.07 -0.99 0.74 -1.88%
DY 1.06 1.69 2.34 2.83 3.06 2.75 2.73 -14.58%
P/NAPS 1.83 1.16 0.64 0.41 0.38 0.40 0.49 24.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 13/08/01 -
Price 2.40 1.75 1.30 1.20 0.99 1.07 1.12 -
P/RPS 11.73 10.75 9.12 7.13 10.17 9.03 8.94 4.62%
P/EPS 129.03 673.08 35.35 74.53 -94.29 -99.07 138.27 -1.14%
EY 0.78 0.15 2.83 1.34 -1.06 -1.01 0.72 1.34%
DY 1.25 1.71 2.31 2.50 3.03 2.80 2.68 -11.93%
P/NAPS 1.56 1.15 0.65 0.46 0.39 0.39 0.50 20.87%

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