[SHANG] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 169.06%
YoY- 153.19%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 114,165 85,978 78,552 91,062 70,936 71,429 58,883 11.66%
PBT 36,282 16,841 14,162 22,551 11,497 10,404 9,219 25.63%
Tax -5,744 -6,296 -2,672 -3,440 -3,949 -2,167 -1,267 28.63%
NP 30,538 10,545 11,490 19,111 7,548 8,237 7,952 25.12%
-
NP to SH 27,771 8,910 10,771 19,111 7,548 8,237 7,952 23.16%
-
Tax Rate 15.83% 37.38% 18.87% 15.25% 34.35% 20.83% 13.74% -
Total Cost 83,627 75,433 67,062 71,951 63,388 63,192 50,931 8.61%
-
Net Worth 697,223 667,942 880,507 1,118,477 1,127,811 879,285 997,295 -5.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 697,223 667,942 880,507 1,118,477 1,127,811 879,285 997,295 -5.78%
NOSH 440,110 438,916 440,253 440,345 438,837 439,642 439,337 0.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 26.75% 12.26% 14.63% 20.99% 10.64% 11.53% 13.50% -
ROE 3.98% 1.33% 1.22% 1.71% 0.67% 0.94% 0.80% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.94 19.59 17.84 20.68 16.16 16.25 13.40 11.63%
EPS 6.31 2.03 2.45 4.34 1.72 1.87 1.81 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5842 1.5218 2.00 2.54 2.57 2.00 2.27 -5.81%
Adjusted Per Share Value based on latest NOSH - 440,345
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.95 19.54 17.85 20.70 16.12 16.23 13.38 11.66%
EPS 6.31 2.03 2.45 4.34 1.72 1.87 1.81 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5846 1.5181 2.0012 2.542 2.5632 1.9984 2.2666 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.50 1.83 1.32 1.25 1.00 1.00 0.97 -
P/RPS 9.64 9.34 7.40 6.04 6.19 6.15 7.24 4.88%
P/EPS 39.62 90.15 53.95 28.80 58.14 53.37 53.59 -4.90%
EY 2.52 1.11 1.85 3.47 1.72 1.87 1.87 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.20 0.66 0.49 0.39 0.50 0.43 24.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 06/11/07 01/11/06 28/10/05 09/11/04 11/11/03 21/11/02 16/11/01 -
Price 2.33 2.15 1.30 1.22 1.11 0.98 1.02 -
P/RPS 8.98 10.98 7.29 5.90 6.87 6.03 7.61 2.79%
P/EPS 36.93 105.91 53.14 28.11 64.53 52.31 56.35 -6.79%
EY 2.71 0.94 1.88 3.56 1.55 1.91 1.77 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.41 0.65 0.48 0.43 0.49 0.45 21.79%

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