[SHANG] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -88.64%
YoY- -93.02%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 97,468 94,504 85,978 70,727 79,311 71,074 78,552 15.48%
PBT 23,208 8,206 16,841 4,467 15,694 4,368 14,162 39.03%
Tax -5,966 9,024 -6,296 -2,480 -4,274 1,861 -2,672 70.91%
NP 17,242 17,230 10,545 1,987 11,420 6,229 11,490 31.10%
-
NP to SH 15,710 15,691 8,910 1,130 9,948 5,740 10,771 28.64%
-
Tax Rate 25.71% -109.97% 37.38% 55.52% 27.23% -42.61% 18.87% -
Total Cost 80,226 77,274 75,433 68,740 67,891 64,845 67,062 12.70%
-
Net Worth 686,883 670,361 667,942 661,962 685,179 878,606 880,507 -15.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 21,976 - 13,038 - 21,965 - -
Div Payout % - 140.06% - 1,153.85% - 382.67% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 686,883 670,361 667,942 661,962 685,179 878,606 880,507 -15.27%
NOSH 440,056 439,523 438,916 434,615 440,176 439,303 440,253 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.69% 18.23% 12.26% 2.81% 14.40% 8.76% 14.63% -
ROE 2.29% 2.34% 1.33% 0.17% 1.45% 0.65% 1.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.15 21.50 19.59 16.27 18.02 16.18 17.84 15.53%
EPS 3.57 3.57 2.03 0.26 2.26 1.30 2.45 28.55%
DPS 0.00 5.00 0.00 3.00 0.00 5.00 0.00 -
NAPS 1.5609 1.5252 1.5218 1.5231 1.5566 2.00 2.00 -15.24%
Adjusted Per Share Value based on latest NOSH - 434,615
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.15 21.48 19.54 16.07 18.03 16.15 17.85 15.49%
EPS 3.57 3.57 2.03 0.26 2.26 1.30 2.45 28.55%
DPS 0.00 4.99 0.00 2.96 0.00 4.99 0.00 -
NAPS 1.5611 1.5235 1.5181 1.5045 1.5572 1.9968 2.0012 -15.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.79 2.15 1.83 1.77 1.38 1.25 1.32 -
P/RPS 12.60 10.00 9.34 10.88 7.66 7.73 7.40 42.63%
P/EPS 78.15 60.22 90.15 680.77 61.06 95.67 53.95 28.05%
EY 1.28 1.66 1.11 0.15 1.64 1.05 1.85 -21.79%
DY 0.00 2.33 0.00 1.69 0.00 4.00 0.00 -
P/NAPS 1.79 1.41 1.20 1.16 0.89 0.63 0.66 94.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 28/10/05 -
Price 2.63 2.55 2.15 1.75 1.48 1.35 1.30 -
P/RPS 11.87 11.86 10.98 10.75 8.21 8.34 7.29 38.44%
P/EPS 73.67 71.43 105.91 673.08 65.49 103.32 53.14 24.35%
EY 1.36 1.40 0.94 0.15 1.53 0.97 1.88 -19.43%
DY 0.00 1.96 0.00 1.71 0.00 3.70 0.00 -
P/NAPS 1.68 1.67 1.41 1.15 0.95 0.68 0.65 88.44%

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