[SHANG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 76.13%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 410,725 402,496 375,414 389,872 330,520 314,688 300,076 23.20%
PBT 98,406 97,949 74,360 92,832 45,208 49,336 40,322 80.97%
Tax -15,213 -22,078 -21,630 -23,864 -4,026 -17,400 -13,508 8.22%
NP 83,193 75,870 52,730 68,968 41,182 31,936 26,814 112.28%
-
NP to SH 77,242 68,910 47,824 62,840 35,679 26,650 22,156 129.39%
-
Tax Rate 15.46% 22.54% 29.09% 25.71% 8.91% 35.27% 33.50% -
Total Cost 327,532 326,625 322,684 320,904 289,338 282,752 273,262 12.79%
-
Net Worth 722,406 696,818 679,488 686,883 670,993 669,994 669,559 5.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 43,987 17,594 26,422 - 35,195 17,610 26,376 40.49%
Div Payout % 56.95% 25.53% 55.25% - 98.64% 66.08% 119.05% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 722,406 696,818 679,488 686,883 670,993 669,994 669,559 5.18%
NOSH 439,874 439,855 440,368 440,056 439,938 440,264 439,603 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.26% 18.85% 14.05% 17.69% 12.46% 10.15% 8.94% -
ROE 10.69% 9.89% 7.04% 9.15% 5.32% 3.98% 3.31% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 93.37 91.51 85.25 88.60 75.13 71.48 68.26 23.15%
EPS 17.56 15.67 10.86 14.28 8.11 6.05 5.04 129.30%
DPS 10.00 4.00 6.00 0.00 8.00 4.00 6.00 40.44%
NAPS 1.6423 1.5842 1.543 1.5609 1.5252 1.5218 1.5231 5.13%
Adjusted Per Share Value based on latest NOSH - 440,056
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 93.35 91.48 85.32 88.61 75.12 71.52 68.20 23.20%
EPS 17.56 15.66 10.87 14.28 8.11 6.06 5.04 129.30%
DPS 10.00 4.00 6.01 0.00 8.00 4.00 5.99 40.59%
NAPS 1.6418 1.5837 1.5443 1.5611 1.525 1.5227 1.5217 5.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.53 2.50 2.82 2.79 2.15 1.83 1.77 -
P/RPS 2.71 2.73 3.31 3.15 2.86 2.56 2.59 3.05%
P/EPS 14.41 15.96 25.97 19.54 26.51 30.23 35.12 -44.69%
EY 6.94 6.27 3.85 5.12 3.77 3.31 2.85 80.70%
DY 3.95 1.60 2.13 0.00 3.72 2.19 3.39 10.69%
P/NAPS 1.54 1.58 1.83 1.79 1.41 1.20 1.16 20.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 06/11/07 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 -
Price 2.40 2.33 2.40 2.63 2.55 2.15 1.75 -
P/RPS 2.57 2.55 2.82 2.97 3.39 3.01 2.56 0.25%
P/EPS 13.67 14.87 22.10 18.42 31.44 35.52 34.72 -46.18%
EY 7.32 6.72 4.52 5.43 3.18 2.82 2.88 85.92%
DY 4.17 1.72 2.50 0.00 3.14 1.86 3.43 13.86%
P/NAPS 1.46 1.47 1.56 1.68 1.67 1.41 1.15 17.19%

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