[SHANG] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 272.76%
YoY- 3.58%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 78,552 91,062 70,936 71,429 58,883 67,966 58,748 -0.30%
PBT 14,162 22,551 11,497 10,404 9,219 19,134 8,123 -0.58%
Tax -2,672 -3,440 -3,949 -2,167 -1,267 -5,696 -1,091 -0.94%
NP 11,490 19,111 7,548 8,237 7,952 13,438 7,032 -0.52%
-
NP to SH 10,771 19,111 7,548 8,237 7,952 13,438 7,032 -0.45%
-
Tax Rate 18.87% 15.25% 34.35% 20.83% 13.74% 29.77% 13.43% -
Total Cost 67,062 71,951 63,388 63,192 50,931 54,528 51,716 -0.27%
-
Net Worth 880,507 1,118,477 1,127,811 879,285 997,295 988,343 980,084 0.11%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 880,507 1,118,477 1,127,811 879,285 997,295 988,343 980,084 0.11%
NOSH 440,253 440,345 438,837 439,642 439,337 433,483 439,499 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 14.63% 20.99% 10.64% 11.53% 13.50% 19.77% 11.97% -
ROE 1.22% 1.71% 0.67% 0.94% 0.80% 1.36% 0.72% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 17.84 20.68 16.16 16.25 13.40 15.68 13.37 -0.30%
EPS 2.45 4.34 1.72 1.87 1.81 3.10 1.60 -0.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.54 2.57 2.00 2.27 2.28 2.23 0.11%
Adjusted Per Share Value based on latest NOSH - 439,642
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 17.85 20.70 16.12 16.23 13.38 15.45 13.35 -0.30%
EPS 2.45 4.34 1.72 1.87 1.81 3.05 1.60 -0.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0012 2.542 2.5632 1.9984 2.2666 2.2462 2.2275 0.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.32 1.25 1.00 1.00 0.97 1.17 0.00 -
P/RPS 7.40 6.04 6.19 6.15 7.24 7.46 0.00 -100.00%
P/EPS 53.95 28.80 58.14 53.37 53.59 37.74 0.00 -100.00%
EY 1.85 3.47 1.72 1.87 1.87 2.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.49 0.39 0.50 0.43 0.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/10/05 09/11/04 11/11/03 21/11/02 16/11/01 13/11/00 23/11/99 -
Price 1.30 1.22 1.11 0.98 1.02 1.14 0.00 -
P/RPS 7.29 5.90 6.87 6.03 7.61 7.27 0.00 -100.00%
P/EPS 53.14 28.11 64.53 52.31 56.35 36.77 0.00 -100.00%
EY 1.88 3.56 1.55 1.91 1.77 2.72 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.43 0.49 0.45 0.50 0.00 -100.00%

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