[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.26%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 310,643 198,697 99,632 367,371 262,098 169,041 90,458 127.44%
PBT 71,601 42,703 21,608 51,505 38,472 19,902 14,012 196.37%
Tax -8,000 -5,811 -2,676 -7,278 -6,040 -3,360 -2,087 144.73%
NP 63,601 36,892 18,932 44,227 32,432 16,542 11,925 204.94%
-
NP to SH 55,922 32,428 16,616 35,353 25,946 13,306 10,129 212.05%
-
Tax Rate 11.17% 13.61% 12.38% 14.13% 15.70% 16.88% 14.89% -
Total Cost 247,042 161,805 80,700 323,144 229,666 152,499 78,533 114.54%
-
Net Worth 777,760 764,191 764,160 748,708 738,449 737,117 750,118 2.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,199 13,200 - 35,220 13,192 13,217 - -
Div Payout % 23.60% 40.71% - 99.63% 50.85% 99.34% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 777,760 764,191 764,160 748,708 738,449 737,117 750,118 2.43%
NOSH 439,984 440,000 439,576 440,261 439,762 440,596 440,391 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.47% 18.57% 19.00% 12.04% 12.37% 9.79% 13.18% -
ROE 7.19% 4.24% 2.17% 4.72% 3.51% 1.81% 1.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.60 45.16 22.67 83.44 59.60 38.37 20.54 127.58%
EPS 12.71 7.37 3.78 8.03 5.90 3.02 2.30 212.24%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 0.00 -
NAPS 1.7677 1.7368 1.7384 1.7006 1.6792 1.673 1.7033 2.50%
Adjusted Per Share Value based on latest NOSH - 439,579
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.60 45.16 22.64 83.49 59.57 38.42 20.56 127.43%
EPS 12.71 7.37 3.78 8.03 5.90 3.02 2.30 212.24%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 0.00 -
NAPS 1.7676 1.7368 1.7367 1.7016 1.6783 1.6753 1.7048 2.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.96 2.20 1.90 1.83 1.81 1.70 1.55 -
P/RPS 4.19 4.87 8.38 2.19 3.04 4.43 7.55 -32.44%
P/EPS 23.29 29.85 50.26 22.79 30.68 56.29 67.39 -50.72%
EY 4.29 3.35 1.99 4.39 3.26 1.78 1.48 103.16%
DY 1.01 1.36 0.00 4.37 1.66 1.76 0.00 -
P/NAPS 1.67 1.27 1.09 1.08 1.08 1.02 0.91 49.83%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 -
Price 2.81 2.70 2.15 1.78 1.86 1.82 1.90 -
P/RPS 3.98 5.98 9.49 2.13 3.12 4.74 9.25 -42.97%
P/EPS 22.11 36.64 56.88 22.17 31.53 60.26 82.61 -58.43%
EY 4.52 2.73 1.76 4.51 3.17 1.66 1.21 140.55%
DY 1.07 1.11 0.00 4.49 1.61 1.65 0.00 -
P/NAPS 1.59 1.55 1.24 1.05 1.11 1.09 1.12 26.28%

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