[SHANG] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -7.0%
YoY- -0.59%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 90,458 415,447 316,316 205,362 112,827 410,725 301,872 -55.18%
PBT 14,012 71,474 67,555 38,591 35,463 98,406 73,462 -66.83%
Tax -2,087 -13,690 -16,308 -10,597 -7,213 -15,213 -16,559 -74.83%
NP 11,925 57,784 51,247 27,994 28,250 83,193 56,903 -64.68%
-
NP to SH 10,129 49,267 43,689 23,772 25,561 77,242 51,683 -66.22%
-
Tax Rate 14.89% 19.15% 24.14% 27.46% 20.34% 15.46% 22.54% -
Total Cost 78,533 357,663 265,069 177,368 84,577 327,532 244,969 -53.12%
-
Net Worth 750,118 739,136 733,693 723,945 748,088 722,406 696,818 5.03%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 21,994 13,199 13,206 - 43,987 13,195 -
Div Payout % - 44.64% 30.21% 55.56% - 56.95% 25.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 750,118 739,136 733,693 723,945 748,088 722,406 696,818 5.03%
NOSH 440,391 439,883 439,969 440,222 439,948 439,874 439,855 0.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.18% 13.91% 16.20% 13.63% 25.04% 20.26% 18.85% -
ROE 1.35% 6.67% 5.95% 3.28% 3.42% 10.69% 7.42% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.54 94.44 71.89 46.65 25.65 93.37 68.63 -55.22%
EPS 2.30 11.20 9.93 5.40 5.81 17.56 11.75 -66.25%
DPS 0.00 5.00 3.00 3.00 0.00 10.00 3.00 -
NAPS 1.7033 1.6803 1.6676 1.6445 1.7004 1.6423 1.5842 4.94%
Adjusted Per Share Value based on latest NOSH - 436,341
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.56 94.42 71.89 46.67 25.64 93.35 68.61 -55.18%
EPS 2.30 11.20 9.93 5.40 5.81 17.56 11.75 -66.25%
DPS 0.00 5.00 3.00 3.00 0.00 10.00 3.00 -
NAPS 1.7048 1.6799 1.6675 1.6453 1.7002 1.6418 1.5837 5.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.55 1.65 1.46 2.00 2.50 2.53 2.50 -
P/RPS 7.55 1.75 2.03 4.29 9.75 2.71 3.64 62.56%
P/EPS 67.39 14.73 14.70 37.04 43.03 14.41 21.28 115.49%
EY 1.48 6.79 6.80 2.70 2.32 6.94 4.70 -53.68%
DY 0.00 3.03 2.05 1.50 0.00 3.95 1.20 -
P/NAPS 0.91 0.98 0.88 1.22 1.47 1.54 1.58 -30.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 -
Price 1.90 1.72 1.50 1.74 2.32 2.40 2.33 -
P/RPS 9.25 1.82 2.09 3.73 9.05 2.57 3.40 94.76%
P/EPS 82.61 15.36 15.11 32.22 39.93 13.67 19.83 158.68%
EY 1.21 6.51 6.62 3.10 2.50 7.32 5.04 -61.33%
DY 0.00 2.91 2.00 1.72 0.00 4.17 1.29 -
P/NAPS 1.12 1.02 0.90 1.06 1.36 1.46 1.47 -16.56%

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