[SHANG] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 50.84%
YoY- 320.82%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 368,189 299,664 286,823 301,114 239,490 199,402 250,713 6.61%
PBT 62,227 38,691 34,102 49,654 11,543 -36,070 46,879 4.83%
Tax -8,087 -7,565 186 -14,852 -3,273 -3,903 -16,413 -11.12%
NP 54,140 31,126 34,288 34,802 8,270 -39,973 30,466 10.05%
-
NP to SH 48,513 27,589 34,252 34,802 8,270 -39,973 30,466 8.05%
-
Tax Rate 13.00% 19.55% -0.55% 29.91% 28.35% - 35.01% -
Total Cost 314,049 268,538 252,535 266,312 231,220 239,375 220,247 6.08%
-
Net Worth 680,413 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 -6.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 35,205 35,003 46,217 28,607 26,483 26,441 30,309 2.52%
Div Payout % 72.57% 126.88% 134.93% 82.20% 320.23% 0.00% 99.49% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 680,413 661,962 880,913 1,147,068 1,132,513 1,196,414 991,111 -6.07%
NOSH 440,967 434,615 440,456 441,180 440,666 441,481 440,493 0.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.70% 10.39% 11.95% 11.56% 3.45% -20.05% 12.15% -
ROE 7.13% 4.17% 3.89% 3.03% 0.73% -3.34% 3.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 83.50 68.95 65.12 68.25 54.35 45.17 56.92 6.59%
EPS 11.00 6.35 7.78 7.89 1.88 -9.05 6.92 8.02%
DPS 8.00 8.00 10.50 6.50 6.00 5.99 6.88 2.54%
NAPS 1.543 1.5231 2.00 2.60 2.57 2.71 2.25 -6.09%
Adjusted Per Share Value based on latest NOSH - 441,180
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 83.68 68.11 65.19 68.44 54.43 45.32 56.98 6.61%
EPS 11.03 6.27 7.78 7.91 1.88 -9.08 6.92 8.07%
DPS 8.00 7.96 10.50 6.50 6.02 6.01 6.89 2.51%
NAPS 1.5464 1.5045 2.0021 2.607 2.5739 2.7191 2.2525 -6.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.82 1.77 1.28 1.06 0.98 1.09 1.10 -
P/RPS 3.38 2.57 1.97 1.55 1.80 2.41 1.93 9.78%
P/EPS 25.63 27.88 16.46 13.44 52.22 -12.04 15.90 8.27%
EY 3.90 3.59 6.08 7.44 1.92 -8.31 6.29 -7.65%
DY 2.84 4.52 8.20 6.13 6.12 5.49 6.26 -12.33%
P/NAPS 1.83 1.16 0.64 0.41 0.38 0.40 0.49 24.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 13/08/01 -
Price 2.40 1.75 1.30 1.20 0.99 1.07 1.12 -
P/RPS 2.87 2.54 2.00 1.76 1.82 2.37 1.97 6.46%
P/EPS 21.82 27.57 16.72 15.21 52.75 -11.82 16.19 5.09%
EY 4.58 3.63 5.98 6.57 1.90 -8.46 6.18 -4.86%
DY 3.33 4.57 8.08 5.42 6.06 5.60 6.14 -9.69%
P/NAPS 1.56 1.15 0.65 0.46 0.39 0.39 0.50 20.87%

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