[SHANG] YoY Quarter Result on 31-Dec-2000 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -65.02%
YoY- -63.95%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 75,186 60,964 39,365 63,865 63,699 0 -100.00%
PBT 11,070 -1,004 -41,658 9,654 12,936 0 -100.00%
Tax -1,320 1,863 41,658 -4,953 106 0 -100.00%
NP 9,750 859 0 4,701 13,042 0 -100.00%
-
NP to SH 9,750 859 -42,098 4,701 13,042 0 -100.00%
-
Tax Rate 11.92% - - 51.31% -0.82% - -
Total Cost 65,436 60,105 39,365 59,164 50,657 0 -100.00%
-
Net Worth 1,133,108 884,210 1,196,515 961,568 969,455 966,560 -0.16%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 15,371 13,263 13,196 17,094 17,389 - -100.00%
Div Payout % 157.66% 1,544.02% 0.00% 363.64% 133.33% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 1,133,108 884,210 1,196,515 961,568 969,455 966,560 -0.16%
NOSH 439,189 442,105 439,895 427,363 434,733 439,345 0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 12.97% 1.41% 0.00% 7.36% 20.47% 0.00% -
ROE 0.86% 0.10% -3.52% 0.49% 1.35% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 17.12 13.79 8.95 14.94 14.65 0.00 -100.00%
EPS 2.22 0.20 -9.57 1.10 3.00 0.00 -100.00%
DPS 3.50 3.00 3.00 4.00 4.00 0.00 -100.00%
NAPS 2.58 2.00 2.72 2.25 2.23 2.20 -0.16%
Adjusted Per Share Value based on latest NOSH - 427,363
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 17.09 13.86 8.95 14.51 14.48 0.00 -100.00%
EPS 2.22 0.20 -9.57 1.07 2.96 0.00 -100.00%
DPS 3.49 3.01 3.00 3.89 3.95 0.00 -100.00%
NAPS 2.5752 2.0096 2.7194 2.1854 2.2033 2.1967 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.10 0.96 1.03 1.06 0.00 0.00 -
P/RPS 6.43 6.96 11.51 7.09 0.00 0.00 -100.00%
P/EPS 49.55 494.09 -10.76 96.36 0.00 0.00 -100.00%
EY 2.02 0.20 -9.29 1.04 0.00 0.00 -100.00%
DY 3.18 3.13 2.91 3.77 0.00 0.00 -100.00%
P/NAPS 0.43 0.48 0.38 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/04 27/02/03 21/02/02 26/02/01 24/02/00 - -
Price 1.14 0.91 1.05 1.05 1.40 0.00 -
P/RPS 6.66 6.60 11.73 7.03 9.55 0.00 -100.00%
P/EPS 51.35 468.35 -10.97 95.45 46.67 0.00 -100.00%
EY 1.95 0.21 -9.11 1.05 2.14 0.00 -100.00%
DY 3.07 3.30 2.86 3.81 2.86 0.00 -100.00%
P/NAPS 0.44 0.46 0.39 0.47 0.63 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