[SHANG] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.17%
YoY- 1035.04%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 94,504 71,074 65,298 75,186 60,964 39,365 63,865 6.74%
PBT 8,206 4,368 -14,592 11,070 -1,004 -41,658 9,654 -2.67%
Tax 9,024 1,861 8,918 -1,320 1,863 41,658 -4,953 -
NP 17,230 6,229 -5,674 9,750 859 0 4,701 24.15%
-
NP to SH 15,691 5,740 -5,674 9,750 859 -42,098 4,701 22.23%
-
Tax Rate -109.97% -42.61% - 11.92% - - 51.31% -
Total Cost 77,274 64,845 70,972 65,436 60,105 39,365 59,164 4.54%
-
Net Worth 670,361 878,606 1,112,807 1,133,108 884,210 1,196,515 961,568 -5.83%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 21,976 21,965 19,793 15,371 13,263 13,196 17,094 4.27%
Div Payout % 140.06% 382.67% 0.00% 157.66% 1,544.02% 0.00% 363.64% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 670,361 878,606 1,112,807 1,133,108 884,210 1,196,515 961,568 -5.83%
NOSH 439,523 439,303 439,844 439,189 442,105 439,895 427,363 0.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.23% 8.76% -8.69% 12.97% 1.41% 0.00% 7.36% -
ROE 2.34% 0.65% -0.51% 0.86% 0.10% -3.52% 0.49% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.50 16.18 14.85 17.12 13.79 8.95 14.94 6.25%
EPS 3.57 1.30 -1.29 2.22 0.20 -9.57 1.10 21.66%
DPS 5.00 5.00 4.50 3.50 3.00 3.00 4.00 3.78%
NAPS 1.5252 2.00 2.53 2.58 2.00 2.72 2.25 -6.27%
Adjusted Per Share Value based on latest NOSH - 439,189
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.48 16.15 14.84 17.09 13.86 8.95 14.51 6.75%
EPS 3.57 1.30 -1.29 2.22 0.20 -9.57 1.07 22.22%
DPS 4.99 4.99 4.50 3.49 3.01 3.00 3.89 4.23%
NAPS 1.5235 1.9968 2.5291 2.5752 2.0096 2.7194 2.1854 -5.83%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.15 1.25 1.22 1.10 0.96 1.03 1.06 -
P/RPS 10.00 7.73 8.22 6.43 6.96 11.51 7.09 5.89%
P/EPS 60.22 95.67 -94.57 49.55 494.09 -10.76 96.36 -7.53%
EY 1.66 1.05 -1.06 2.02 0.20 -9.29 1.04 8.10%
DY 2.33 4.00 3.69 3.18 3.13 2.91 3.77 -7.70%
P/NAPS 1.41 0.63 0.48 0.43 0.48 0.38 0.47 20.08%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 16/03/06 18/02/05 25/02/04 27/02/03 21/02/02 26/02/01 -
Price 2.55 1.35 1.35 1.14 0.91 1.05 1.05 -
P/RPS 11.86 8.34 9.09 6.66 6.60 11.73 7.03 9.10%
P/EPS 71.43 103.32 -104.65 51.35 468.35 -10.97 95.45 -4.71%
EY 1.40 0.97 -0.96 1.95 0.21 -9.11 1.05 4.90%
DY 1.96 3.70 3.33 3.07 3.30 2.86 3.81 -10.48%
P/NAPS 1.67 0.68 0.53 0.44 0.46 0.39 0.47 23.51%

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