[SHANG] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 76.11%
YoY- 173.36%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 105,273 99,131 108,853 94,504 71,074 65,298 75,186 5.76%
PBT 13,033 3,919 24,944 8,206 4,368 -14,592 11,070 2.75%
Tax -1,238 2,618 1,346 9,024 1,861 8,918 -1,320 -1.06%
NP 11,795 6,537 26,290 17,230 6,229 -5,674 9,750 3.22%
-
NP to SH 9,407 5,578 25,559 15,691 5,740 -5,674 9,750 -0.59%
-
Tax Rate 9.50% -66.80% -5.40% -109.97% -42.61% - 11.92% -
Total Cost 93,478 92,594 82,563 77,274 64,845 70,972 65,436 6.11%
-
Net Worth 747,548 738,008 722,470 670,361 878,606 1,112,807 1,133,108 -6.69%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 21,978 21,960 30,793 21,976 21,965 19,793 15,371 6.13%
Div Payout % 233.64% 393.70% 120.48% 140.06% 382.67% 0.00% 157.66% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 747,548 738,008 722,470 670,361 878,606 1,112,807 1,133,108 -6.69%
NOSH 439,579 439,212 439,913 439,523 439,303 439,844 439,189 0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.20% 6.59% 24.15% 18.23% 8.76% -8.69% 12.97% -
ROE 1.26% 0.76% 3.54% 2.34% 0.65% -0.51% 0.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.95 22.57 24.74 21.50 16.18 14.85 17.12 5.74%
EPS 2.14 1.27 5.81 3.57 1.30 -1.29 2.22 -0.60%
DPS 5.00 5.00 7.00 5.00 5.00 4.50 3.50 6.11%
NAPS 1.7006 1.6803 1.6423 1.5252 2.00 2.53 2.58 -6.70%
Adjusted Per Share Value based on latest NOSH - 439,523
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.93 22.53 24.74 21.48 16.15 14.84 17.09 5.76%
EPS 2.14 1.27 5.81 3.57 1.30 -1.29 2.22 -0.60%
DPS 5.00 4.99 7.00 4.99 4.99 4.50 3.49 6.16%
NAPS 1.699 1.6773 1.642 1.5235 1.9968 2.5291 2.5752 -6.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.83 1.65 2.53 2.15 1.25 1.22 1.10 -
P/RPS 7.64 7.31 10.22 10.00 7.73 8.22 6.43 2.91%
P/EPS 85.51 129.92 43.55 60.22 95.67 -94.57 49.55 9.51%
EY 1.17 0.77 2.30 1.66 1.05 -1.06 2.02 -8.69%
DY 2.73 3.03 2.77 2.33 4.00 3.69 3.18 -2.50%
P/NAPS 1.08 0.98 1.54 1.41 0.63 0.48 0.43 16.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 26/02/08 28/02/07 16/03/06 18/02/05 25/02/04 -
Price 1.78 1.72 2.40 2.55 1.35 1.35 1.14 -
P/RPS 7.43 7.62 9.70 11.86 8.34 9.09 6.66 1.83%
P/EPS 83.18 135.43 41.31 71.43 103.32 -104.65 51.35 8.36%
EY 1.20 0.74 2.42 1.40 0.97 -0.96 1.95 -7.76%
DY 2.81 2.91 2.92 1.96 3.70 3.33 3.07 -1.46%
P/NAPS 1.05 1.02 1.46 1.67 0.68 0.53 0.44 15.58%

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