[SHANG] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.97%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 111,359 105,273 99,131 108,853 94,504 71,074 65,298 9.29%
PBT 19,681 13,033 3,919 24,944 8,206 4,368 -14,592 -
Tax -3,785 -1,238 2,618 1,346 9,024 1,861 8,918 -
NP 15,896 11,795 6,537 26,290 17,230 6,229 -5,674 -
-
NP to SH 14,037 9,407 5,578 25,559 15,691 5,740 -5,674 -
-
Tax Rate 19.23% 9.50% -66.80% -5.40% -109.97% -42.61% - -
Total Cost 95,463 93,478 92,594 82,563 77,274 64,845 70,972 5.06%
-
Net Worth 791,880 747,548 738,008 722,470 670,361 878,606 1,112,807 -5.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 26,401 21,978 21,960 30,793 21,976 21,965 19,793 4.91%
Div Payout % 188.09% 233.64% 393.70% 120.48% 140.06% 382.67% 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 791,880 747,548 738,008 722,470 670,361 878,606 1,112,807 -5.51%
NOSH 440,031 439,579 439,212 439,913 439,523 439,303 439,844 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.27% 11.20% 6.59% 24.15% 18.23% 8.76% -8.69% -
ROE 1.77% 1.26% 0.76% 3.54% 2.34% 0.65% -0.51% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.31 23.95 22.57 24.74 21.50 16.18 14.85 9.28%
EPS 3.19 2.14 1.27 5.81 3.57 1.30 -1.29 -
DPS 6.00 5.00 5.00 7.00 5.00 5.00 4.50 4.90%
NAPS 1.7996 1.7006 1.6803 1.6423 1.5252 2.00 2.53 -5.51%
Adjusted Per Share Value based on latest NOSH - 439,913
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.31 23.93 22.53 24.74 21.48 16.15 14.84 9.30%
EPS 3.19 2.14 1.27 5.81 3.57 1.30 -1.29 -
DPS 6.00 5.00 4.99 7.00 4.99 4.99 4.50 4.90%
NAPS 1.7997 1.699 1.6773 1.642 1.5235 1.9968 2.5291 -5.51%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.67 1.83 1.65 2.53 2.15 1.25 1.22 -
P/RPS 10.55 7.64 7.31 10.22 10.00 7.73 8.22 4.24%
P/EPS 83.70 85.51 129.92 43.55 60.22 95.67 -94.57 -
EY 1.19 1.17 0.77 2.30 1.66 1.05 -1.06 -
DY 2.25 2.73 3.03 2.77 2.33 4.00 3.69 -7.91%
P/NAPS 1.48 1.08 0.98 1.54 1.41 0.63 0.48 20.63%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 24/02/09 26/02/08 28/02/07 16/03/06 18/02/05 -
Price 2.63 1.78 1.72 2.40 2.55 1.35 1.35 -
P/RPS 10.39 7.43 7.62 9.70 11.86 8.34 9.09 2.25%
P/EPS 82.45 83.18 135.43 41.31 71.43 103.32 -104.65 -
EY 1.21 1.20 0.74 2.42 1.40 0.97 -0.96 -
DY 2.28 2.81 2.91 2.92 1.96 3.70 3.33 -6.11%
P/NAPS 1.46 1.05 1.02 1.46 1.67 0.68 0.53 18.38%

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