[SHANG] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.71%
YoY- -258.88%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 274,313 321,240 238,997 211,948 241,630 261,909 168,928 -0.51%
PBT 25,713 60,708 12,636 -34,885 36,964 61,537 20,818 -0.22%
Tax 954 -14,343 -5,055 -4,803 -11,984 -13,280 -1,142 -
NP 26,667 46,365 7,581 -39,688 24,980 48,257 19,676 -0.32%
-
NP to SH 25,912 46,365 7,581 -39,688 24,980 48,257 19,676 -0.29%
-
Tax Rate -3.71% 23.63% 40.00% - 32.42% 21.58% 5.49% -
Total Cost 247,646 274,875 231,416 251,636 216,650 213,652 149,252 -0.53%
-
Net Worth 880,507 1,118,477 1,127,811 879,285 997,295 988,343 980,084 0.11%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 33,006 28,607 26,483 26,441 30,309 32,727 8,804 -1.39%
Div Payout % 127.38% 61.70% 349.34% 0.00% 121.33% 67.82% 44.74% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 880,507 1,118,477 1,127,811 879,285 997,295 988,343 980,084 0.11%
NOSH 440,253 440,345 438,837 439,642 439,337 433,483 439,499 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.72% 14.43% 3.17% -18.73% 10.34% 18.43% 11.65% -
ROE 2.94% 4.15% 0.67% -4.51% 2.50% 4.88% 2.01% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 62.31 72.95 54.46 48.21 55.00 60.42 38.44 -0.51%
EPS 5.89 10.53 1.73 -9.03 5.69 11.13 4.48 -0.29%
DPS 7.50 6.50 6.00 6.01 6.90 7.50 2.00 -1.39%
NAPS 2.00 2.54 2.57 2.00 2.27 2.28 2.23 0.11%
Adjusted Per Share Value based on latest NOSH - 439,642
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 62.34 73.01 54.32 48.17 54.92 59.52 38.39 -0.51%
EPS 5.89 10.54 1.72 -9.02 5.68 10.97 4.47 -0.29%
DPS 7.50 6.50 6.02 6.01 6.89 7.44 2.00 -1.39%
NAPS 2.0012 2.542 2.5632 1.9984 2.2666 2.2462 2.2275 0.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.32 1.25 1.00 1.00 0.97 1.17 0.00 -
P/RPS 2.12 1.71 1.84 2.07 1.76 1.94 0.00 -100.00%
P/EPS 22.43 11.87 57.89 -11.08 17.06 10.51 0.00 -100.00%
EY 4.46 8.42 1.73 -9.03 5.86 9.51 0.00 -100.00%
DY 5.68 5.20 6.00 6.01 7.11 6.41 0.00 -100.00%
P/NAPS 0.66 0.49 0.39 0.50 0.43 0.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/10/05 09/11/04 11/11/03 21/11/02 16/11/01 13/11/00 - -
Price 1.30 1.22 1.11 0.98 1.02 1.14 0.00 -
P/RPS 2.09 1.67 2.04 2.03 1.85 1.89 0.00 -100.00%
P/EPS 22.09 11.59 64.25 -10.86 17.94 10.24 0.00 -100.00%
EY 4.53 8.63 1.56 -9.21 5.57 9.77 0.00 -100.00%
DY 5.77 5.33 5.41 6.14 6.76 6.58 0.00 -100.00%
P/NAPS 0.65 0.48 0.43 0.49 0.45 0.50 0.00 -100.00%

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