[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
06-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 116.14%
YoY- 158.57%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 205,362 112,827 410,725 301,872 187,707 97,468 330,520 -27.20%
PBT 38,591 35,463 98,406 73,462 37,180 23,208 45,208 -10.02%
Tax -10,597 -7,213 -15,213 -16,559 -10,815 -5,966 -4,026 90.74%
NP 27,994 28,250 83,193 56,903 26,365 17,242 41,182 -22.70%
-
NP to SH 23,772 25,561 77,242 51,683 23,912 15,710 35,679 -23.73%
-
Tax Rate 27.46% 20.34% 15.46% 22.54% 29.09% 25.71% 8.91% -
Total Cost 177,368 84,577 327,532 244,969 161,342 80,226 289,338 -27.85%
-
Net Worth 723,945 748,088 722,406 696,818 679,488 686,883 670,993 5.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,206 - 43,987 13,195 13,211 - 35,195 -48.00%
Div Payout % 55.56% - 56.95% 25.53% 55.25% - 98.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 723,945 748,088 722,406 696,818 679,488 686,883 670,993 5.19%
NOSH 440,222 439,948 439,874 439,855 440,368 440,056 439,938 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.63% 25.04% 20.26% 18.85% 14.05% 17.69% 12.46% -
ROE 3.28% 3.42% 10.69% 7.42% 3.52% 2.29% 5.32% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.65 25.65 93.37 68.63 42.63 22.15 75.13 -27.23%
EPS 5.40 5.81 17.56 11.75 5.43 3.57 8.11 -23.76%
DPS 3.00 0.00 10.00 3.00 3.00 0.00 8.00 -48.02%
NAPS 1.6445 1.7004 1.6423 1.5842 1.543 1.5609 1.5252 5.15%
Adjusted Per Share Value based on latest NOSH - 440,110
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.67 25.64 93.35 68.61 42.66 22.15 75.12 -27.21%
EPS 5.40 5.81 17.56 11.75 5.43 3.57 8.11 -23.76%
DPS 3.00 0.00 10.00 3.00 3.00 0.00 8.00 -48.02%
NAPS 1.6453 1.7002 1.6418 1.5837 1.5443 1.5611 1.525 5.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.00 2.50 2.53 2.50 2.82 2.79 2.15 -
P/RPS 4.29 9.75 2.71 3.64 6.62 12.60 2.86 31.06%
P/EPS 37.04 43.03 14.41 21.28 51.93 78.15 26.51 25.00%
EY 2.70 2.32 6.94 4.70 1.93 1.28 3.77 -19.96%
DY 1.50 0.00 3.95 1.20 1.06 0.00 3.72 -45.45%
P/NAPS 1.22 1.47 1.54 1.58 1.83 1.79 1.41 -9.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 15/05/08 26/02/08 06/11/07 28/08/07 21/05/07 28/02/07 -
Price 1.74 2.32 2.40 2.33 2.40 2.63 2.55 -
P/RPS 3.73 9.05 2.57 3.40 5.63 11.87 3.39 6.58%
P/EPS 32.22 39.93 13.67 19.83 44.20 73.67 31.44 1.64%
EY 3.10 2.50 7.32 5.04 2.26 1.36 3.18 -1.68%
DY 1.72 0.00 4.17 1.29 1.25 0.00 3.14 -33.07%
P/NAPS 1.06 1.36 1.46 1.47 1.56 1.68 1.67 -26.16%

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