[SHANG] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -33.51%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 110,954 114,165 85,978 78,552 91,062 70,936 71,429 7.60%
PBT 28,964 36,282 16,841 14,162 22,551 11,497 10,404 18.58%
Tax -5,711 -5,744 -6,296 -2,672 -3,440 -3,949 -2,167 17.51%
NP 23,253 30,538 10,545 11,490 19,111 7,548 8,237 18.86%
-
NP to SH 19,917 27,771 8,910 10,771 19,111 7,548 8,237 15.83%
-
Tax Rate 19.72% 15.83% 37.38% 18.87% 15.25% 34.35% 20.83% -
Total Cost 87,701 83,627 75,433 67,062 71,951 63,388 63,192 5.60%
-
Net Worth 733,191 697,223 667,942 880,507 1,118,477 1,127,811 879,285 -2.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 733,191 697,223 667,942 880,507 1,118,477 1,127,811 879,285 -2.98%
NOSH 439,668 440,110 438,916 440,253 440,345 438,837 439,642 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 20.96% 26.75% 12.26% 14.63% 20.99% 10.64% 11.53% -
ROE 2.72% 3.98% 1.33% 1.22% 1.71% 0.67% 0.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.24 25.94 19.59 17.84 20.68 16.16 16.25 7.60%
EPS 4.53 6.31 2.03 2.45 4.34 1.72 1.87 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6676 1.5842 1.5218 2.00 2.54 2.57 2.00 -2.98%
Adjusted Per Share Value based on latest NOSH - 440,253
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.22 25.95 19.54 17.85 20.70 16.12 16.23 7.61%
EPS 4.53 6.31 2.03 2.45 4.34 1.72 1.87 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6663 1.5846 1.5181 2.0012 2.542 2.5632 1.9984 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.46 2.50 1.83 1.32 1.25 1.00 1.00 -
P/RPS 5.79 9.64 9.34 7.40 6.04 6.19 6.15 -0.99%
P/EPS 32.23 39.62 90.15 53.95 28.80 58.14 53.37 -8.05%
EY 3.10 2.52 1.11 1.85 3.47 1.72 1.87 8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.58 1.20 0.66 0.49 0.39 0.50 9.87%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 06/11/07 01/11/06 28/10/05 09/11/04 11/11/03 21/11/02 -
Price 1.50 2.33 2.15 1.30 1.22 1.11 0.98 -
P/RPS 5.94 8.98 10.98 7.29 5.90 6.87 6.03 -0.25%
P/EPS 33.11 36.93 105.91 53.14 28.11 64.53 52.31 -7.33%
EY 3.02 2.71 0.94 1.88 3.56 1.55 1.91 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.47 1.41 0.65 0.48 0.43 0.49 10.65%

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