[SHANG] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 108.24%
YoY- 114.98%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 280,089 311,352 253,219 233,547 217,130 262,075 232,627 -0.19%
PBT 44,673 35,046 24,710 5,769 -14,348 58,255 33,754 -0.29%
Tax -6,103 -4,105 -8,238 -2,500 -7,471 -18,339 -1,036 -1.86%
NP 38,570 30,941 16,472 3,269 -21,819 39,916 32,718 -0.17%
-
NP to SH 37,326 30,941 16,472 3,269 -21,819 39,916 32,718 -0.13%
-
Tax Rate 13.66% 11.71% 33.34% 43.34% - 31.48% 3.07% -
Total Cost 241,519 280,411 236,747 230,278 238,949 222,159 199,909 -0.20%
-
Net Worth 878,606 1,112,807 1,133,108 884,210 1,196,515 961,568 969,455 0.10%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 35,178 33,028 28,591 26,507 26,411 32,432 26,193 -0.31%
Div Payout % 94.25% 106.75% 173.58% 810.88% 0.00% 81.25% 80.06% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 878,606 1,112,807 1,133,108 884,210 1,196,515 961,568 969,455 0.10%
NOSH 439,303 439,844 439,189 442,105 439,895 427,363 434,733 -0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.77% 9.94% 6.51% 1.40% -10.05% 15.23% 14.06% -
ROE 4.25% 2.78% 1.45% 0.37% -1.82% 4.15% 3.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 63.76 70.79 57.66 52.83 49.36 61.32 53.51 -0.18%
EPS 8.50 7.03 3.75 0.74 -4.96 9.34 7.53 -0.12%
DPS 8.00 7.50 6.50 6.00 6.00 7.59 6.00 -0.30%
NAPS 2.00 2.53 2.58 2.00 2.72 2.25 2.23 0.11%
Adjusted Per Share Value based on latest NOSH - 442,105
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 63.66 70.76 57.55 53.08 49.35 59.56 52.87 -0.19%
EPS 8.48 7.03 3.74 0.74 -4.96 9.07 7.44 -0.13%
DPS 8.00 7.51 6.50 6.02 6.00 7.37 5.95 -0.31%
NAPS 1.9968 2.5291 2.5752 2.0096 2.7194 2.1854 2.2033 0.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.25 1.22 1.10 0.96 1.03 1.06 0.00 -
P/RPS 1.96 1.72 1.91 1.82 2.09 1.73 0.00 -100.00%
P/EPS 14.71 17.34 29.33 129.83 -20.77 11.35 0.00 -100.00%
EY 6.80 5.77 3.41 0.77 -4.82 8.81 0.00 -100.00%
DY 6.40 6.15 5.91 6.25 5.83 7.16 0.00 -100.00%
P/NAPS 0.63 0.48 0.43 0.48 0.38 0.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 16/03/06 18/02/05 25/02/04 27/02/03 21/02/02 26/02/01 - -
Price 1.35 1.35 1.14 0.91 1.05 1.05 0.00 -
P/RPS 2.12 1.91 1.98 1.72 2.13 1.71 0.00 -100.00%
P/EPS 15.89 19.19 30.40 123.07 -21.17 11.24 0.00 -100.00%
EY 6.29 5.21 3.29 0.81 -4.72 8.90 0.00 -100.00%
DY 5.93 5.56 5.70 6.59 5.71 7.23 0.00 -100.00%
P/NAPS 0.68 0.53 0.44 0.46 0.39 0.47 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