[SHANG] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.7%
YoY- 9.03%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 426,084 348,677 291,732 298,318 269,722 248,912 202,288 13.20%
PBT 110,661 52,722 52,329 27,165 34,218 12,090 -26,777 -
Tax -16,460 -5,718 -6,955 -2,009 -11,146 -4,342 -4,479 24.20%
NP 94,201 47,004 45,374 25,156 23,072 7,748 -31,256 -
-
NP to SH 87,093 41,441 42,658 25,156 23,072 7,748 -31,256 -
-
Tax Rate 14.87% 10.85% 13.29% 7.40% 32.57% 35.91% - -
Total Cost 331,883 301,673 246,358 273,162 246,650 241,164 233,544 6.02%
-
Net Worth 748,088 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 -7.13%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 44,023 35,014 35,178 48,444 28,591 26,507 26,411 8.88%
Div Payout % 50.55% 84.49% 82.47% 192.58% 123.92% 342.12% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 748,088 686,883 685,179 881,599 1,150,280 1,149,139 1,166,785 -7.13%
NOSH 439,948 440,056 440,176 440,799 440,720 441,976 424,285 0.60%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 22.11% 13.48% 15.55% 8.43% 8.55% 3.11% -15.45% -
ROE 11.64% 6.03% 6.23% 2.85% 2.01% 0.67% -2.68% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 96.85 79.23 66.28 67.68 61.20 56.32 47.68 12.52%
EPS 19.80 9.42 9.69 5.71 5.24 1.75 -7.37 -
DPS 10.00 8.00 8.00 11.00 6.50 6.00 6.22 8.22%
NAPS 1.7004 1.5609 1.5566 2.00 2.61 2.60 2.75 -7.69%
Adjusted Per Share Value based on latest NOSH - 440,799
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 96.84 79.24 66.30 67.80 61.30 56.57 45.97 13.20%
EPS 19.79 9.42 9.70 5.72 5.24 1.76 -7.10 -
DPS 10.01 7.96 8.00 11.01 6.50 6.02 6.00 8.89%
NAPS 1.7002 1.5611 1.5572 2.0036 2.6143 2.6117 2.6518 -7.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.50 2.79 1.38 1.25 1.25 0.90 1.05 -
P/RPS 2.58 3.52 2.08 1.85 2.04 1.60 2.20 2.68%
P/EPS 12.63 29.63 14.24 21.90 23.88 51.34 -14.25 -
EY 7.92 3.38 7.02 4.57 4.19 1.95 -7.02 -
DY 4.00 2.87 5.80 8.80 5.20 6.67 5.93 -6.34%
P/NAPS 1.47 1.79 0.89 0.63 0.48 0.35 0.38 25.26%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 21/05/07 12/06/06 19/05/05 21/05/04 21/05/03 15/05/02 -
Price 2.32 2.63 1.48 1.32 1.20 0.95 1.15 -
P/RPS 2.40 3.32 2.23 1.95 1.96 1.69 2.41 -0.06%
P/EPS 11.72 27.93 15.27 23.13 22.92 54.19 -15.61 -
EY 8.53 3.58 6.55 4.32 4.36 1.85 -6.41 -
DY 4.31 3.04 5.41 8.33 5.42 6.32 5.41 -3.71%
P/NAPS 1.36 1.68 0.95 0.66 0.46 0.37 0.42 21.61%

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