[SHANG] YoY 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- 263.13%
YoY- -8.36%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 85,978 78,552 91,062 70,936 71,429 58,883 67,966 3.99%
PBT 16,841 14,162 22,551 11,497 10,404 9,219 19,134 -2.10%
Tax -6,296 -2,672 -3,440 -3,949 -2,167 -1,267 -5,696 1.68%
NP 10,545 11,490 19,111 7,548 8,237 7,952 13,438 -3.95%
-
NP to SH 8,910 10,771 19,111 7,548 8,237 7,952 13,438 -6.61%
-
Tax Rate 37.38% 18.87% 15.25% 34.35% 20.83% 13.74% 29.77% -
Total Cost 75,433 67,062 71,951 63,388 63,192 50,931 54,528 5.55%
-
Net Worth 667,942 880,507 1,118,477 1,127,811 879,285 997,295 988,343 -6.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 667,942 880,507 1,118,477 1,127,811 879,285 997,295 988,343 -6.31%
NOSH 438,916 440,253 440,345 438,837 439,642 439,337 433,483 0.20%
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 12.26% 14.63% 20.99% 10.64% 11.53% 13.50% 19.77% -
ROE 1.33% 1.22% 1.71% 0.67% 0.94% 0.80% 1.36% -
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 19.59 17.84 20.68 16.16 16.25 13.40 15.68 3.77%
EPS 2.03 2.45 4.34 1.72 1.87 1.81 3.10 -6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 19.54 17.85 20.70 16.12 16.23 13.38 15.45 3.99%
EPS 2.03 2.45 4.34 1.72 1.87 1.81 3.05 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5181 2.0012 2.542 2.5632 1.9984 2.2666 2.2462 -6.31%
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 9.34 7.40 6.04 6.19 6.15 7.24 7.46 3.81%
P/EPS 90.15 53.95 28.80 58.14 53.37 53.59 37.74 15.61%
EY 1.11 1.85 3.47 1.72 1.87 1.87 2.65 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 10.98 7.29 5.90 6.87 6.03 7.61 7.27 7.11%
P/EPS 105.91 53.14 28.11 64.53 52.31 56.35 36.77 19.27%
EY 0.94 1.88 3.56 1.55 1.91 1.77 2.72 -16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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