[SHANG] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.12%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 108,853 114,165 90,239 97,468 94,504 85,978 70,727 33.19%
PBT 24,944 36,282 13,972 23,208 8,206 16,841 4,467 213.76%
Tax 1,346 -5,744 -4,849 -5,966 9,024 -6,296 -2,480 -
NP 26,290 30,538 9,123 17,242 17,230 10,545 1,987 456.78%
-
NP to SH 25,559 27,771 8,202 15,710 15,691 8,910 1,130 695.26%
-
Tax Rate -5.40% 15.83% 34.71% 25.71% -109.97% 37.38% 55.52% -
Total Cost 82,563 83,627 81,116 80,226 77,274 75,433 68,740 12.95%
-
Net Worth 722,470 697,223 680,413 686,883 670,361 667,942 661,962 5.98%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 30,793 - 13,229 - 21,976 - 13,038 77.07%
Div Payout % 120.48% - 161.29% - 140.06% - 1,153.85% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 722,470 697,223 680,413 686,883 670,361 667,942 661,962 5.98%
NOSH 439,913 440,110 440,967 440,056 439,523 438,916 434,615 0.80%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.15% 26.75% 10.11% 17.69% 18.23% 12.26% 2.81% -
ROE 3.54% 3.98% 1.21% 2.29% 2.34% 1.33% 0.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.74 25.94 20.46 22.15 21.50 19.59 16.27 32.13%
EPS 5.81 6.31 1.86 3.57 3.57 2.03 0.26 688.88%
DPS 7.00 0.00 3.00 0.00 5.00 0.00 3.00 75.64%
NAPS 1.6423 1.5842 1.543 1.5609 1.5252 1.5218 1.5231 5.13%
Adjusted Per Share Value based on latest NOSH - 440,056
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.74 25.95 20.51 22.15 21.48 19.54 16.07 33.22%
EPS 5.81 6.31 1.86 3.57 3.57 2.03 0.26 688.88%
DPS 7.00 0.00 3.01 0.00 4.99 0.00 2.96 77.22%
NAPS 1.642 1.5846 1.5464 1.5611 1.5235 1.5181 1.5045 5.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.53 2.50 2.82 2.79 2.15 1.83 1.77 -
P/RPS 10.22 9.64 13.78 12.60 10.00 9.34 10.88 -4.07%
P/EPS 43.55 39.62 151.61 78.15 60.22 90.15 680.77 -83.92%
EY 2.30 2.52 0.66 1.28 1.66 1.11 0.15 514.13%
DY 2.77 0.00 1.06 0.00 2.33 0.00 1.69 38.89%
P/NAPS 1.54 1.58 1.83 1.79 1.41 1.20 1.16 20.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 06/11/07 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 -
Price 2.40 2.33 2.40 2.63 2.55 2.15 1.75 -
P/RPS 9.70 8.98 11.73 11.87 11.86 10.98 10.75 -6.60%
P/EPS 41.31 36.93 129.03 73.67 71.43 105.91 673.08 -84.36%
EY 2.42 2.71 0.78 1.36 1.40 0.94 0.15 535.25%
DY 2.92 0.00 1.25 0.00 1.96 0.00 1.71 42.72%
P/NAPS 1.46 1.47 1.56 1.68 1.67 1.41 1.15 17.19%

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