[SHANG] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -35.33%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 379,126 428,380 368,189 299,664 286,823 301,114 239,490 7.94%
PBT 52,785 99,817 62,227 38,691 34,102 49,654 11,543 28.80%
Tax -6,453 -14,995 -8,087 -7,565 186 -14,852 -3,273 11.96%
NP 46,332 84,822 54,140 31,126 34,288 34,802 8,270 33.23%
-
NP to SH 38,801 77,102 48,513 27,589 34,252 34,802 8,270 29.35%
-
Tax Rate 12.23% 15.02% 13.00% 19.55% -0.55% 29.91% 28.35% -
Total Cost 332,794 343,558 314,049 268,538 252,535 266,312 231,220 6.25%
-
Net Worth 738,211 717,563 680,413 661,962 880,913 1,147,068 1,132,513 -6.87%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 35,198 43,884 35,205 35,003 46,217 28,607 26,483 4.85%
Div Payout % 90.71% 56.92% 72.57% 126.88% 134.93% 82.20% 320.23% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 738,211 717,563 680,413 661,962 880,913 1,147,068 1,132,513 -6.87%
NOSH 441,249 436,341 440,967 434,615 440,456 441,180 440,666 0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.22% 19.80% 14.70% 10.39% 11.95% 11.56% 3.45% -
ROE 5.26% 10.74% 7.13% 4.17% 3.89% 3.03% 0.73% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 85.92 98.18 83.50 68.95 65.12 68.25 54.35 7.92%
EPS 8.79 17.67 11.00 6.35 7.78 7.89 1.88 29.28%
DPS 8.00 10.00 8.00 8.00 10.50 6.50 6.00 4.90%
NAPS 1.673 1.6445 1.543 1.5231 2.00 2.60 2.57 -6.89%
Adjusted Per Share Value based on latest NOSH - 434,615
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 86.17 97.36 83.68 68.11 65.19 68.44 54.43 7.94%
EPS 8.82 17.52 11.03 6.27 7.78 7.91 1.88 29.35%
DPS 8.00 9.97 8.00 7.96 10.50 6.50 6.02 4.84%
NAPS 1.6778 1.6308 1.5464 1.5045 2.0021 2.607 2.5739 -6.87%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.70 2.00 2.82 1.77 1.28 1.06 0.98 -
P/RPS 1.98 2.04 3.38 2.57 1.97 1.55 1.80 1.59%
P/EPS 19.33 11.32 25.63 27.88 16.46 13.44 52.22 -15.25%
EY 5.17 8.84 3.90 3.59 6.08 7.44 1.92 17.93%
DY 4.71 5.00 2.84 4.52 8.20 6.13 6.12 -4.26%
P/NAPS 1.02 1.22 1.83 1.16 0.64 0.41 0.38 17.87%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 23/08/06 23/08/05 23/08/04 19/08/03 -
Price 1.82 1.74 2.40 1.75 1.30 1.20 0.99 -
P/RPS 2.12 1.77 2.87 2.54 2.00 1.76 1.82 2.57%
P/EPS 20.70 9.85 21.82 27.57 16.72 15.21 52.75 -14.42%
EY 4.83 10.16 4.58 3.63 5.98 6.57 1.90 16.80%
DY 4.40 5.75 3.33 4.57 8.08 5.42 6.06 -5.19%
P/NAPS 1.09 1.06 1.56 1.15 0.65 0.46 0.39 18.66%

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