[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 49.45%
YoY- 116.49%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 316,316 205,362 112,827 410,725 301,872 187,707 97,468 118.72%
PBT 67,555 38,591 35,463 98,406 73,462 37,180 23,208 103.47%
Tax -16,308 -10,597 -7,213 -15,213 -16,559 -10,815 -5,966 95.14%
NP 51,247 27,994 28,250 83,193 56,903 26,365 17,242 106.31%
-
NP to SH 43,689 23,772 25,561 77,242 51,683 23,912 15,710 97.38%
-
Tax Rate 24.14% 27.46% 20.34% 15.46% 22.54% 29.09% 25.71% -
Total Cost 265,069 177,368 84,577 327,532 244,969 161,342 80,226 121.35%
-
Net Worth 733,693 723,945 748,088 722,406 696,818 679,488 686,883 4.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,199 13,206 - 43,987 13,195 13,211 - -
Div Payout % 30.21% 55.56% - 56.95% 25.53% 55.25% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 733,693 723,945 748,088 722,406 696,818 679,488 686,883 4.48%
NOSH 439,969 440,222 439,948 439,874 439,855 440,368 440,056 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.20% 13.63% 25.04% 20.26% 18.85% 14.05% 17.69% -
ROE 5.95% 3.28% 3.42% 10.69% 7.42% 3.52% 2.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.89 46.65 25.65 93.37 68.63 42.63 22.15 118.74%
EPS 9.93 5.40 5.81 17.56 11.75 5.43 3.57 97.41%
DPS 3.00 3.00 0.00 10.00 3.00 3.00 0.00 -
NAPS 1.6676 1.6445 1.7004 1.6423 1.5842 1.543 1.5609 4.49%
Adjusted Per Share Value based on latest NOSH - 439,913
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.89 46.67 25.64 93.35 68.61 42.66 22.15 118.74%
EPS 9.93 5.40 5.81 17.56 11.75 5.43 3.57 97.41%
DPS 3.00 3.00 0.00 10.00 3.00 3.00 0.00 -
NAPS 1.6675 1.6453 1.7002 1.6418 1.5837 1.5443 1.5611 4.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.46 2.00 2.50 2.53 2.50 2.82 2.79 -
P/RPS 2.03 4.29 9.75 2.71 3.64 6.62 12.60 -70.29%
P/EPS 14.70 37.04 43.03 14.41 21.28 51.93 78.15 -67.07%
EY 6.80 2.70 2.32 6.94 4.70 1.93 1.28 203.53%
DY 2.05 1.50 0.00 3.95 1.20 1.06 0.00 -
P/NAPS 0.88 1.22 1.47 1.54 1.58 1.83 1.79 -37.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 27/08/08 15/05/08 26/02/08 06/11/07 28/08/07 21/05/07 -
Price 1.50 1.74 2.32 2.40 2.33 2.40 2.63 -
P/RPS 2.09 3.73 9.05 2.57 3.40 5.63 11.87 -68.48%
P/EPS 15.11 32.22 39.93 13.67 19.83 44.20 73.67 -65.12%
EY 6.62 3.10 2.50 7.32 5.04 2.26 1.36 186.39%
DY 2.00 1.72 0.00 4.17 1.29 1.25 0.00 -
P/NAPS 0.90 1.06 1.36 1.46 1.47 1.56 1.68 -33.96%

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