[SHANG] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.74%
YoY- 120.69%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 299,664 286,823 301,114 239,490 199,402 250,713 252,691 2.88%
PBT 38,691 34,102 49,654 11,543 -36,070 46,879 50,526 -4.34%
Tax -7,565 186 -14,852 -3,273 -3,903 -16,413 -8,675 -2.25%
NP 31,126 34,288 34,802 8,270 -39,973 30,466 41,851 -4.81%
-
NP to SH 27,589 34,252 34,802 8,270 -39,973 30,466 41,851 -6.70%
-
Tax Rate 19.55% -0.55% 29.91% 28.35% - 35.01% 17.17% -
Total Cost 268,538 252,535 266,312 231,220 239,375 220,247 210,840 4.11%
-
Net Worth 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 986,024 -6.42%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 35,003 46,217 28,607 26,483 26,441 30,309 32,727 1.12%
Div Payout % 126.88% 134.93% 82.20% 320.23% 0.00% 99.49% 78.20% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 986,024 -6.42%
NOSH 434,615 440,456 441,180 440,666 441,481 440,493 438,233 -0.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.39% 11.95% 11.56% 3.45% -20.05% 12.15% 16.56% -
ROE 4.17% 3.89% 3.03% 0.73% -3.34% 3.07% 4.24% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.95 65.12 68.25 54.35 45.17 56.92 57.66 3.02%
EPS 6.35 7.78 7.89 1.88 -9.05 6.92 9.55 -6.57%
DPS 8.00 10.50 6.50 6.00 5.99 6.88 7.50 1.08%
NAPS 1.5231 2.00 2.60 2.57 2.71 2.25 2.25 -6.29%
Adjusted Per Share Value based on latest NOSH - 440,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.11 65.19 68.44 54.43 45.32 56.98 57.43 2.88%
EPS 6.27 7.78 7.91 1.88 -9.08 6.92 9.51 -6.70%
DPS 7.96 10.50 6.50 6.02 6.01 6.89 7.44 1.13%
NAPS 1.5045 2.0021 2.607 2.5739 2.7191 2.2525 2.241 -6.42%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.77 1.28 1.06 0.98 1.09 1.10 1.17 -
P/RPS 2.57 1.97 1.55 1.80 2.41 1.93 2.03 4.00%
P/EPS 27.88 16.46 13.44 52.22 -12.04 15.90 12.25 14.68%
EY 3.59 6.08 7.44 1.92 -8.31 6.29 8.16 -12.78%
DY 4.52 8.20 6.13 6.12 5.49 6.26 6.41 -5.65%
P/NAPS 1.16 0.64 0.41 0.38 0.40 0.49 0.52 14.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 13/08/01 22/08/00 -
Price 1.75 1.30 1.20 0.99 1.07 1.12 1.18 -
P/RPS 2.54 2.00 1.76 1.82 2.37 1.97 2.05 3.63%
P/EPS 27.57 16.72 15.21 52.75 -11.82 16.19 12.36 14.29%
EY 3.63 5.98 6.57 1.90 -8.46 6.18 8.09 -12.49%
DY 4.57 8.08 5.42 6.06 5.60 6.14 6.36 -5.35%
P/NAPS 1.15 0.65 0.46 0.39 0.39 0.50 0.52 14.13%

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