[SHANG] QoQ 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- 238.59%
YoY- 211.68%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 92,535 112,827 108,853 114,165 90,239 97,468 94,504 -1.39%
PBT 3,128 35,463 24,944 36,282 13,972 23,208 8,206 -47.45%
Tax -3,384 -7,213 1,346 -5,744 -4,849 -5,966 9,024 -
NP -256 28,250 26,290 30,538 9,123 17,242 17,230 -
-
NP to SH -1,789 25,561 25,559 27,771 8,202 15,710 15,691 -
-
Tax Rate 108.18% 20.34% -5.40% 15.83% 34.71% 25.71% -109.97% -
Total Cost 92,791 84,577 82,563 83,627 81,116 80,226 77,274 12.98%
-
Net Worth 717,563 748,088 722,470 697,223 680,413 686,883 670,361 4.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,090 - 30,793 - 13,229 - 21,976 -29.22%
Div Payout % 0.00% - 120.48% - 161.29% - 140.06% -
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 717,563 748,088 722,470 697,223 680,413 686,883 670,361 4.64%
NOSH 436,341 439,948 439,913 440,110 440,967 440,056 439,523 -0.48%
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 -0.28% 25.04% 24.15% 26.75% 10.11% 17.69% 18.23% -
ROE -0.25% 3.42% 3.54% 3.98% 1.21% 2.29% 2.34% -
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 21.21 25.65 24.74 25.94 20.46 22.15 21.50 -0.90%
EPS -0.41 5.81 5.81 6.31 1.86 3.57 3.57 -
DPS 3.00 0.00 7.00 0.00 3.00 0.00 5.00 -28.88%
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 21.03 25.64 24.74 25.95 20.51 22.15 21.48 -1.40%
EPS -0.41 5.81 5.81 6.31 1.86 3.57 3.57 -
DPS 2.98 0.00 7.00 0.00 3.01 0.00 4.99 -29.10%
NAPS 1.6308 1.7002 1.642 1.5846 1.5464 1.5611 1.5235 4.64%
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 9.43 9.75 10.22 9.64 13.78 12.60 10.00 -3.84%
P/EPS -487.80 43.03 43.55 39.62 151.61 78.15 60.22 -
EY -0.21 2.32 2.30 2.52 0.66 1.28 1.66 -
DY 1.50 0.00 2.77 0.00 1.06 0.00 2.33 -25.46%
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 8.20 9.05 9.70 8.98 11.73 11.87 11.86 -21.82%
P/EPS -424.39 39.93 41.31 36.93 129.03 73.67 71.43 -
EY -0.24 2.50 2.42 2.71 0.78 1.36 1.40 -
DY 1.72 0.00 2.92 0.00 1.25 0.00 1.96 -8.34%
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