[SHANG] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 73.31%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 94,504 85,978 70,727 79,311 71,074 78,552 62,795 31.22%
PBT 8,206 16,841 4,467 15,694 4,368 14,162 18,105 -40.90%
Tax 9,024 -6,296 -2,480 -4,274 1,861 -2,672 -1,870 -
NP 17,230 10,545 1,987 11,420 6,229 11,490 16,235 4.03%
-
NP to SH 15,691 8,910 1,130 9,948 5,740 10,771 16,199 -2.09%
-
Tax Rate -109.97% 37.38% 55.52% 27.23% -42.61% 18.87% 10.33% -
Total Cost 77,274 75,433 68,740 67,891 64,845 67,062 46,560 40.04%
-
Net Worth 670,361 667,942 661,962 685,179 878,606 880,507 880,913 -16.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 21,976 - 13,038 - 21,965 - 13,213 40.24%
Div Payout % 140.06% - 1,153.85% - 382.67% - 81.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 670,361 667,942 661,962 685,179 878,606 880,507 880,913 -16.60%
NOSH 439,523 438,916 434,615 440,176 439,303 440,253 440,456 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.23% 12.26% 2.81% 14.40% 8.76% 14.63% 25.85% -
ROE 2.34% 1.33% 0.17% 1.45% 0.65% 1.22% 1.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.50 19.59 16.27 18.02 16.18 17.84 14.26 31.38%
EPS 3.57 2.03 0.26 2.26 1.30 2.45 3.68 -1.99%
DPS 5.00 0.00 3.00 0.00 5.00 0.00 3.00 40.44%
NAPS 1.5252 1.5218 1.5231 1.5566 2.00 2.00 2.00 -16.48%
Adjusted Per Share Value based on latest NOSH - 440,176
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.48 19.54 16.07 18.03 16.15 17.85 14.27 31.24%
EPS 3.57 2.03 0.26 2.26 1.30 2.45 3.68 -1.99%
DPS 4.99 0.00 2.96 0.00 4.99 0.00 3.00 40.25%
NAPS 1.5235 1.5181 1.5045 1.5572 1.9968 2.0012 2.0021 -16.60%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.15 1.83 1.77 1.38 1.25 1.32 1.28 -
P/RPS 10.00 9.34 10.88 7.66 7.73 7.40 8.98 7.41%
P/EPS 60.22 90.15 680.77 61.06 95.67 53.95 34.80 43.99%
EY 1.66 1.11 0.15 1.64 1.05 1.85 2.87 -30.51%
DY 2.33 0.00 1.69 0.00 4.00 0.00 2.34 -0.28%
P/NAPS 1.41 1.20 1.16 0.89 0.63 0.66 0.64 69.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 01/11/06 23/08/06 12/06/06 16/03/06 28/10/05 23/08/05 -
Price 2.55 2.15 1.75 1.48 1.35 1.30 1.30 -
P/RPS 11.86 10.98 10.75 8.21 8.34 7.29 9.12 19.08%
P/EPS 71.43 105.91 673.08 65.49 103.32 53.14 35.35 59.62%
EY 1.40 0.94 0.15 1.53 0.97 1.88 2.83 -37.36%
DY 1.96 0.00 1.71 0.00 3.70 0.00 2.31 -10.34%
P/NAPS 1.67 1.41 1.15 0.95 0.68 0.65 0.65 87.26%

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