[SHANG] QoQ Annualized Quarter 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- -40.33%
YoY- -55.62%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 280,089 278,686 260,926 270,672 311,352 328,072 309,984 -6.52%
PBT 44,673 53,740 52,286 32,152 35,046 66,184 54,174 -12.03%
Tax -5,413 -9,698 -9,204 -13,688 -4,105 -17,364 -19,166 -56.85%
NP 39,260 44,041 43,082 18,464 30,941 48,820 35,008 7.91%
-
NP to SH 37,326 42,114 41,630 18,464 30,941 48,820 35,008 4.35%
-
Tax Rate 12.12% 18.05% 17.60% 42.57% 11.71% 26.24% 35.38% -
Total Cost 240,829 234,645 217,844 252,208 280,411 279,252 274,976 -8.43%
-
Net Worth 657,632 879,956 879,674 881,599 1,113,523 1,117,813 1,143,477 -30.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 35,188 17,599 26,390 - 33,009 17,603 26,387 21.09%
Div Payout % 94.27% 41.79% 63.39% - 106.69% 36.06% 75.38% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 657,632 879,956 879,674 881,599 1,113,523 1,117,813 1,143,477 -30.77%
NOSH 439,858 439,978 439,837 440,799 440,128 440,084 439,798 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.02% 15.80% 16.51% 6.82% 9.94% 14.88% 11.29% -
ROE 5.68% 4.79% 4.73% 2.09% 2.78% 4.37% 3.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 63.68 63.34 59.32 61.40 70.74 74.55 70.48 -6.52%
EPS 8.48 9.57 9.46 4.20 7.03 11.09 7.96 4.29%
DPS 8.00 4.00 6.00 0.00 7.50 4.00 6.00 21.07%
NAPS 1.4951 2.00 2.00 2.00 2.53 2.54 2.60 -30.77%
Adjusted Per Share Value based on latest NOSH - 440,799
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 63.66 63.34 59.30 61.52 70.76 74.56 70.45 -6.51%
EPS 8.48 9.57 9.46 4.20 7.03 11.10 7.96 4.29%
DPS 8.00 4.00 6.00 0.00 7.50 4.00 6.00 21.07%
NAPS 1.4946 1.9999 1.9993 2.0036 2.5307 2.5405 2.5988 -30.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.25 1.32 1.28 1.25 1.22 1.25 1.06 -
P/RPS 1.96 2.08 2.16 2.04 1.72 1.68 1.50 19.46%
P/EPS 14.73 13.79 13.52 29.84 17.35 11.27 13.32 6.91%
EY 6.79 7.25 7.39 3.35 5.76 8.87 7.51 -6.48%
DY 6.40 3.03 4.69 0.00 6.15 3.20 5.66 8.51%
P/NAPS 0.84 0.66 0.64 0.63 0.48 0.49 0.41 61.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/03/06 28/10/05 23/08/05 19/05/05 18/02/05 09/11/04 23/08/04 -
Price 1.35 1.30 1.30 1.32 1.35 1.22 1.20 -
P/RPS 2.12 2.05 2.19 2.15 1.91 1.64 1.70 15.81%
P/EPS 15.91 13.58 13.74 31.51 19.20 11.00 15.08 3.62%
EY 6.29 7.36 7.28 3.17 5.21 9.09 6.63 -3.43%
DY 5.93 3.08 4.62 0.00 5.56 3.28 5.00 12.00%
P/NAPS 0.90 0.65 0.65 0.66 0.53 0.48 0.46 56.23%

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