[SHANG] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 350.93%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 79,311 280,089 209,015 130,463 67,668 311,352 246,054 -53.02%
PBT 15,694 44,673 40,305 26,143 8,038 35,046 49,638 -53.62%
Tax -4,274 -5,413 -7,274 -4,602 -3,422 -4,105 -13,023 -52.45%
NP 11,420 39,260 33,031 21,541 4,616 30,941 36,615 -54.04%
-
NP to SH 9,948 37,326 31,586 20,815 4,616 30,941 36,615 -58.08%
-
Tax Rate 27.23% 12.12% 18.05% 17.60% 42.57% 11.71% 26.24% -
Total Cost 67,891 240,829 175,984 108,922 63,052 280,411 209,439 -52.84%
-
Net Worth 685,179 657,632 879,956 879,674 881,599 1,113,523 1,117,813 -27.86%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 35,188 13,199 13,195 - 33,009 13,202 -
Div Payout % - 94.27% 41.79% 63.39% - 106.69% 36.06% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 685,179 657,632 879,956 879,674 881,599 1,113,523 1,117,813 -27.86%
NOSH 440,176 439,858 439,978 439,837 440,799 440,128 440,084 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.40% 14.02% 15.80% 16.51% 6.82% 9.94% 14.88% -
ROE 1.45% 5.68% 3.59% 2.37% 0.52% 2.78% 3.28% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.02 63.68 47.51 29.66 15.35 70.74 55.91 -53.02%
EPS 2.26 8.48 7.18 4.73 1.05 7.03 8.32 -58.09%
DPS 0.00 8.00 3.00 3.00 0.00 7.50 3.00 -
NAPS 1.5566 1.4951 2.00 2.00 2.00 2.53 2.54 -27.87%
Adjusted Per Share Value based on latest NOSH - 440,456
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.03 63.66 47.50 29.65 15.38 70.76 55.92 -53.01%
EPS 2.26 8.48 7.18 4.73 1.05 7.03 8.32 -58.09%
DPS 0.00 8.00 3.00 3.00 0.00 7.50 3.00 -
NAPS 1.5572 1.4946 1.9999 1.9993 2.0036 2.5307 2.5405 -27.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.38 1.25 1.32 1.28 1.25 1.22 1.25 -
P/RPS 7.66 1.96 2.78 4.32 8.14 1.72 2.24 127.14%
P/EPS 61.06 14.73 18.39 27.05 119.37 17.35 15.02 154.93%
EY 1.64 6.79 5.44 3.70 0.84 5.76 6.66 -60.74%
DY 0.00 6.40 2.27 2.34 0.00 6.15 2.40 -
P/NAPS 0.89 0.84 0.66 0.64 0.63 0.48 0.49 48.92%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 16/03/06 28/10/05 23/08/05 19/05/05 18/02/05 09/11/04 -
Price 1.48 1.35 1.30 1.30 1.32 1.35 1.22 -
P/RPS 8.21 2.12 2.74 4.38 8.60 1.91 2.18 142.25%
P/EPS 65.49 15.91 18.11 27.47 126.05 19.20 14.66 171.49%
EY 1.53 6.29 5.52 3.64 0.79 5.21 6.82 -63.11%
DY 0.00 5.93 2.31 2.31 0.00 5.56 2.46 -
P/NAPS 0.95 0.90 0.65 0.65 0.66 0.53 0.48 57.70%

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