[SHANG] QoQ Annualized Quarter 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- 6.61%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 330,520 314,688 300,076 317,244 280,089 278,686 260,926 17.02%
PBT 45,208 49,336 40,322 62,776 44,673 53,740 52,286 -9.21%
Tax -4,026 -17,400 -13,508 -17,096 -5,413 -9,698 -9,204 -42.28%
NP 41,182 31,936 26,814 45,680 39,260 44,041 43,082 -2.95%
-
NP to SH 35,679 26,650 22,156 39,792 37,326 42,114 41,630 -9.74%
-
Tax Rate 8.91% 35.27% 33.50% 27.23% 12.12% 18.05% 17.60% -
Total Cost 289,338 282,752 273,262 271,564 240,829 234,645 217,844 20.76%
-
Net Worth 670,993 669,994 669,559 685,179 657,632 879,956 879,674 -16.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 35,195 17,610 26,376 - 35,188 17,599 26,390 21.09%
Div Payout % 98.64% 66.08% 119.05% - 94.27% 41.79% 63.39% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 670,993 669,994 669,559 685,179 657,632 879,956 879,674 -16.47%
NOSH 439,938 440,264 439,603 440,176 439,858 439,978 439,837 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.46% 10.15% 8.94% 14.40% 14.02% 15.80% 16.51% -
ROE 5.32% 3.98% 3.31% 5.81% 5.68% 4.79% 4.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.13 71.48 68.26 72.07 63.68 63.34 59.32 17.00%
EPS 8.11 6.05 5.04 9.04 8.48 9.57 9.46 -9.73%
DPS 8.00 4.00 6.00 0.00 8.00 4.00 6.00 21.07%
NAPS 1.5252 1.5218 1.5231 1.5566 1.4951 2.00 2.00 -16.48%
Adjusted Per Share Value based on latest NOSH - 440,176
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.12 71.52 68.20 72.10 63.66 63.34 59.30 17.02%
EPS 8.11 6.06 5.04 9.04 8.48 9.57 9.46 -9.73%
DPS 8.00 4.00 5.99 0.00 8.00 4.00 6.00 21.07%
NAPS 1.525 1.5227 1.5217 1.5572 1.4946 1.9999 1.9993 -16.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.15 1.83 1.77 1.38 1.25 1.32 1.28 -
P/RPS 2.86 2.56 2.59 1.91 1.96 2.08 2.16 20.51%
P/EPS 26.51 30.23 35.12 15.27 14.73 13.79 13.52 56.46%
EY 3.77 3.31 2.85 6.55 6.79 7.25 7.39 -36.07%
DY 3.72 2.19 3.39 0.00 6.40 3.03 4.69 -14.27%
P/NAPS 1.41 1.20 1.16 0.89 0.84 0.66 0.64 69.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 28/10/05 23/08/05 -
Price 2.55 2.15 1.75 1.48 1.35 1.30 1.30 -
P/RPS 3.39 3.01 2.56 2.05 2.12 2.05 2.19 33.70%
P/EPS 31.44 35.52 34.72 16.37 15.91 13.58 13.74 73.38%
EY 3.18 2.82 2.88 6.11 6.29 7.36 7.28 -42.34%
DY 3.14 1.86 3.43 0.00 5.93 3.08 4.62 -22.64%
P/NAPS 1.67 1.41 1.15 0.95 0.90 0.65 0.65 87.26%

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