[SHANG] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1213.3%
YoY- -28.28%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 78,583 90,458 99,131 110,954 92,535 112,827 108,853 -19.54%
PBT 5,890 14,012 3,919 28,964 3,128 35,463 24,944 -61.83%
Tax -1,273 -2,087 2,618 -5,711 -3,384 -7,213 1,346 -
NP 4,617 11,925 6,537 23,253 -256 28,250 26,290 -68.67%
-
NP to SH 3,177 10,129 5,578 19,917 -1,789 25,561 25,559 -75.12%
-
Tax Rate 21.61% 14.89% -66.80% 19.72% 108.18% 20.34% -5.40% -
Total Cost 73,966 78,533 92,594 87,701 92,791 84,577 82,563 -7.07%
-
Net Worth 738,211 750,118 738,008 733,191 717,563 748,088 722,470 1.44%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,237 - 21,960 - 13,090 - 30,793 -43.07%
Div Payout % 416.67% - 393.70% - 0.00% - 120.48% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 738,211 750,118 738,008 733,191 717,563 748,088 722,470 1.44%
NOSH 441,249 440,391 439,212 439,668 436,341 439,948 439,913 0.20%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.88% 13.18% 6.59% 20.96% -0.28% 25.04% 24.15% -
ROE 0.43% 1.35% 0.76% 2.72% -0.25% 3.42% 3.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.81 20.54 22.57 25.24 21.21 25.65 24.74 -19.69%
EPS 0.72 2.30 1.27 4.53 -0.41 5.81 5.81 -75.17%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 7.00 -43.18%
NAPS 1.673 1.7033 1.6803 1.6676 1.6445 1.7004 1.6423 1.24%
Adjusted Per Share Value based on latest NOSH - 439,668
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.86 20.56 22.53 25.22 21.03 25.64 24.74 -19.54%
EPS 0.72 2.30 1.27 4.53 -0.41 5.81 5.81 -75.17%
DPS 3.01 0.00 4.99 0.00 2.98 0.00 7.00 -43.05%
NAPS 1.6778 1.7048 1.6773 1.6663 1.6308 1.7002 1.642 1.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.70 1.55 1.65 1.46 2.00 2.50 2.53 -
P/RPS 9.55 7.55 7.31 5.79 9.43 9.75 10.22 -4.42%
P/EPS 236.11 67.39 129.92 32.23 -487.80 43.03 43.55 208.93%
EY 0.42 1.48 0.77 3.10 -0.21 2.32 2.30 -67.84%
DY 1.76 0.00 3.03 0.00 1.50 0.00 2.77 -26.11%
P/NAPS 1.02 0.91 0.98 0.88 1.22 1.47 1.54 -24.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 26/02/08 -
Price 1.82 1.90 1.72 1.50 1.74 2.32 2.40 -
P/RPS 10.22 9.25 7.62 5.94 8.20 9.05 9.70 3.54%
P/EPS 252.78 82.61 135.43 33.11 -424.39 39.93 41.31 234.91%
EY 0.40 1.21 0.74 3.02 -0.24 2.50 2.42 -69.91%
DY 1.65 0.00 2.91 0.00 1.72 0.00 2.92 -31.67%
P/NAPS 1.09 1.12 1.02 0.90 1.06 1.36 1.46 -17.71%

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