[SHANG] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -221.73%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 80,702 75,186 70,936 42,898 64,199 60,964 71,429 8.46%
PBT 15,919 11,070 11,497 -4,268 6,411 -1,004 10,404 32.74%
Tax -5,518 -1,320 -3,949 -359 -2,610 1,863 -2,167 86.36%
NP 10,401 9,750 7,548 -4,627 3,801 859 8,237 16.80%
-
NP to SH 10,401 9,750 7,548 -4,627 3,801 859 8,237 16.80%
-
Tax Rate 34.66% 11.92% 34.35% - 40.71% - 20.83% -
Total Cost 70,301 65,436 63,388 47,525 60,398 60,105 63,192 7.35%
-
Net Worth 1,150,280 1,133,108 1,127,811 1,132,513 1,149,139 884,210 879,285 19.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 15,371 - 13,220 - 13,263 - -
Div Payout % - 157.66% - 0.00% - 1,544.02% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,150,280 1,133,108 1,127,811 1,132,513 1,149,139 884,210 879,285 19.59%
NOSH 440,720 439,189 438,837 440,666 441,976 442,105 439,642 0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.89% 12.97% 10.64% -10.79% 5.92% 1.41% 11.53% -
ROE 0.90% 0.86% 0.67% -0.41% 0.33% 0.10% 0.94% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.31 17.12 16.16 9.73 14.53 13.79 16.25 8.27%
EPS 2.36 2.22 1.72 -1.05 0.86 0.20 1.87 16.76%
DPS 0.00 3.50 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.61 2.58 2.57 2.57 2.60 2.00 2.00 19.39%
Adjusted Per Share Value based on latest NOSH - 440,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.34 17.09 16.12 9.75 14.59 13.86 16.23 8.48%
EPS 2.36 2.22 1.72 -1.05 0.86 0.20 1.87 16.76%
DPS 0.00 3.49 0.00 3.00 0.00 3.01 0.00 -
NAPS 2.6143 2.5752 2.5632 2.5739 2.6117 2.0096 1.9984 19.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.25 1.10 1.00 0.98 0.90 0.96 1.00 -
P/RPS 6.83 6.43 6.19 10.07 6.20 6.96 6.15 7.23%
P/EPS 52.97 49.55 58.14 -93.33 104.65 494.09 53.37 -0.49%
EY 1.89 2.02 1.72 -1.07 0.96 0.20 1.87 0.71%
DY 0.00 3.18 0.00 3.06 0.00 3.13 0.00 -
P/NAPS 0.48 0.43 0.39 0.38 0.35 0.48 0.50 -2.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 25/02/04 11/11/03 19/08/03 21/05/03 27/02/03 21/11/02 -
Price 1.20 1.14 1.11 0.99 0.95 0.91 0.98 -
P/RPS 6.55 6.66 6.87 10.17 6.54 6.60 6.03 5.66%
P/EPS 50.85 51.35 64.53 -94.29 110.47 468.35 52.31 -1.86%
EY 1.97 1.95 1.55 -1.06 0.91 0.21 1.91 2.08%
DY 0.00 3.07 0.00 3.03 0.00 3.30 0.00 -
P/NAPS 0.46 0.44 0.43 0.39 0.37 0.46 0.49 -4.12%

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