[SHANG] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.28%
YoY- 69.57%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 393,078 426,084 348,677 291,732 298,318 269,722 248,912 7.90%
PBT 50,023 110,661 52,722 52,329 27,165 34,218 12,090 26.67%
Tax -8,564 -16,460 -5,718 -6,955 -2,009 -11,146 -4,342 11.97%
NP 41,459 94,201 47,004 45,374 25,156 23,072 7,748 32.21%
-
NP to SH 33,835 87,093 41,441 42,658 25,156 23,072 7,748 27.81%
-
Tax Rate 17.12% 14.87% 10.85% 13.29% 7.40% 32.57% 35.91% -
Total Cost 351,619 331,883 301,673 246,358 273,162 246,650 241,164 6.48%
-
Net Worth 750,118 748,088 686,883 685,179 881,599 1,150,280 1,149,139 -6.85%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 35,050 44,023 35,014 35,178 48,444 28,591 26,507 4.76%
Div Payout % 103.59% 50.55% 84.49% 82.47% 192.58% 123.92% 342.12% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 750,118 748,088 686,883 685,179 881,599 1,150,280 1,149,139 -6.85%
NOSH 440,391 439,948 440,056 440,176 440,799 440,720 441,976 -0.05%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 10.55% 22.11% 13.48% 15.55% 8.43% 8.55% 3.11% -
ROE 4.51% 11.64% 6.03% 6.23% 2.85% 2.01% 0.67% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 89.26 96.85 79.23 66.28 67.68 61.20 56.32 7.96%
EPS 7.68 19.80 9.42 9.69 5.71 5.24 1.75 27.92%
DPS 8.00 10.00 8.00 8.00 11.00 6.50 6.00 4.90%
NAPS 1.7033 1.7004 1.5609 1.5566 2.00 2.61 2.60 -6.80%
Adjusted Per Share Value based on latest NOSH - 440,176
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 89.34 96.84 79.24 66.30 67.80 61.30 56.57 7.90%
EPS 7.69 19.79 9.42 9.70 5.72 5.24 1.76 27.83%
DPS 7.97 10.01 7.96 8.00 11.01 6.50 6.02 4.78%
NAPS 1.7048 1.7002 1.5611 1.5572 2.0036 2.6143 2.6117 -6.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.55 2.50 2.79 1.38 1.25 1.25 0.90 -
P/RPS 1.74 2.58 3.52 2.08 1.85 2.04 1.60 1.40%
P/EPS 20.17 12.63 29.63 14.24 21.90 23.88 51.34 -14.40%
EY 4.96 7.92 3.38 7.02 4.57 4.19 1.95 16.81%
DY 5.16 4.00 2.87 5.80 8.80 5.20 6.67 -4.18%
P/NAPS 0.91 1.47 1.79 0.89 0.63 0.48 0.35 17.24%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 15/05/08 21/05/07 12/06/06 19/05/05 21/05/04 21/05/03 -
Price 1.90 2.32 2.63 1.48 1.32 1.20 0.95 -
P/RPS 2.13 2.40 3.32 2.23 1.95 1.96 1.69 3.92%
P/EPS 24.73 11.72 27.93 15.27 23.13 22.92 54.19 -12.24%
EY 4.04 8.53 3.58 6.55 4.32 4.36 1.85 13.88%
DY 4.21 4.31 3.04 5.41 8.33 5.42 6.32 -6.54%
P/NAPS 1.12 1.36 1.68 0.95 0.66 0.46 0.37 20.25%

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