[SHANG] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 40.07%
YoY- 197.78%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 348,677 291,732 298,318 269,722 248,912 202,288 258,526 5.10%
PBT 52,722 52,329 27,165 34,218 12,090 -26,777 57,945 -1.56%
Tax -5,718 -6,955 -2,009 -11,146 -4,342 -4,479 -17,900 -17.31%
NP 47,004 45,374 25,156 23,072 7,748 -31,256 40,045 2.70%
-
NP to SH 41,441 42,658 25,156 23,072 7,748 -31,256 40,045 0.57%
-
Tax Rate 10.85% 13.29% 7.40% 32.57% 35.91% - 30.89% -
Total Cost 301,673 246,358 273,162 246,650 241,164 233,544 218,481 5.52%
-
Net Worth 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 994,146 -5.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 35,014 35,178 48,444 28,591 26,507 26,411 32,432 1.28%
Div Payout % 84.49% 82.47% 192.58% 123.92% 342.12% 0.00% 80.99% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 994,146 -5.97%
NOSH 440,056 440,176 440,799 440,720 441,976 424,285 437,950 0.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.48% 15.55% 8.43% 8.55% 3.11% -15.45% 15.49% -
ROE 6.03% 6.23% 2.85% 2.01% 0.67% -2.68% 4.03% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.23 66.28 67.68 61.20 56.32 47.68 59.03 5.02%
EPS 9.42 9.69 5.71 5.24 1.75 -7.37 9.14 0.50%
DPS 8.00 8.00 11.00 6.50 6.00 6.22 7.41 1.28%
NAPS 1.5609 1.5566 2.00 2.61 2.60 2.75 2.27 -6.04%
Adjusted Per Share Value based on latest NOSH - 440,720
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.24 66.30 67.80 61.30 56.57 45.97 58.76 5.10%
EPS 9.42 9.70 5.72 5.24 1.76 -7.10 9.10 0.57%
DPS 7.96 8.00 11.01 6.50 6.02 6.00 7.37 1.29%
NAPS 1.5611 1.5572 2.0036 2.6143 2.6117 2.6518 2.2594 -5.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.79 1.38 1.25 1.25 0.90 1.05 1.04 -
P/RPS 3.52 2.08 1.85 2.04 1.60 2.20 1.76 12.24%
P/EPS 29.63 14.24 21.90 23.88 51.34 -14.25 11.37 17.29%
EY 3.38 7.02 4.57 4.19 1.95 -7.02 8.79 -14.71%
DY 2.87 5.80 8.80 5.20 6.67 5.93 7.12 -14.04%
P/NAPS 1.79 0.89 0.63 0.48 0.35 0.38 0.46 25.40%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 12/06/06 19/05/05 21/05/04 21/05/03 15/05/02 14/05/01 -
Price 2.63 1.48 1.32 1.20 0.95 1.15 1.05 -
P/RPS 3.32 2.23 1.95 1.96 1.69 2.41 1.78 10.94%
P/EPS 27.93 15.27 23.13 22.92 54.19 -15.61 11.48 15.96%
EY 3.58 6.55 4.32 4.36 1.85 -6.41 8.71 -13.76%
DY 3.04 5.41 8.33 5.42 6.32 5.41 7.05 -13.07%
P/NAPS 1.68 0.95 0.66 0.46 0.37 0.42 0.46 24.08%

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