[SHANG] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.17%
YoY- 1035.04%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 91,062 74,290 80,702 75,186 70,936 42,898 64,199 26.16%
PBT 22,551 11,168 15,919 11,070 11,497 -4,268 6,411 130.76%
Tax -3,440 -4,065 -5,518 -1,320 -3,949 -359 -2,610 20.15%
NP 19,111 7,103 10,401 9,750 7,548 -4,627 3,801 192.62%
-
NP to SH 19,111 7,103 10,401 9,750 7,548 -4,627 3,801 192.62%
-
Tax Rate 15.25% 36.40% 34.66% 11.92% 34.35% - 40.71% -
Total Cost 71,951 67,187 70,301 65,436 63,388 47,525 60,398 12.34%
-
Net Worth 1,118,477 1,147,068 1,150,280 1,133,108 1,127,811 1,132,513 1,149,139 -1.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 13,235 - 15,371 - 13,220 - -
Div Payout % - 186.34% - 157.66% - 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,118,477 1,147,068 1,150,280 1,133,108 1,127,811 1,132,513 1,149,139 -1.78%
NOSH 440,345 441,180 440,720 439,189 438,837 440,666 441,976 -0.24%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.99% 9.56% 12.89% 12.97% 10.64% -10.79% 5.92% -
ROE 1.71% 0.62% 0.90% 0.86% 0.67% -0.41% 0.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.68 16.84 18.31 17.12 16.16 9.73 14.53 26.44%
EPS 4.34 1.61 2.36 2.22 1.72 -1.05 0.86 193.34%
DPS 0.00 3.00 0.00 3.50 0.00 3.00 0.00 -
NAPS 2.54 2.60 2.61 2.58 2.57 2.57 2.60 -1.54%
Adjusted Per Share Value based on latest NOSH - 439,189
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.70 16.88 18.34 17.09 16.12 9.75 14.59 26.18%
EPS 4.34 1.61 2.36 2.22 1.72 -1.05 0.86 193.34%
DPS 0.00 3.01 0.00 3.49 0.00 3.00 0.00 -
NAPS 2.542 2.607 2.6143 2.5752 2.5632 2.5739 2.6117 -1.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.25 1.06 1.25 1.10 1.00 0.98 0.90 -
P/RPS 6.04 6.29 6.83 6.43 6.19 10.07 6.20 -1.72%
P/EPS 28.80 65.84 52.97 49.55 58.14 -93.33 104.65 -57.59%
EY 3.47 1.52 1.89 2.02 1.72 -1.07 0.96 134.97%
DY 0.00 2.83 0.00 3.18 0.00 3.06 0.00 -
P/NAPS 0.49 0.41 0.48 0.43 0.39 0.38 0.35 25.06%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 23/08/04 21/05/04 25/02/04 11/11/03 19/08/03 21/05/03 -
Price 1.22 1.20 1.20 1.14 1.11 0.99 0.95 -
P/RPS 5.90 7.13 6.55 6.66 6.87 10.17 6.54 -6.61%
P/EPS 28.11 74.53 50.85 51.35 64.53 -94.29 110.47 -59.74%
EY 3.56 1.34 1.97 1.95 1.55 -1.06 0.91 147.66%
DY 0.00 2.50 0.00 3.07 0.00 3.03 0.00 -
P/NAPS 0.48 0.46 0.46 0.44 0.43 0.39 0.37 18.89%

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