[SHANG] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.71%
YoY- -258.88%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 239,490 248,912 233,547 211,948 199,402 202,288 217,130 6.77%
PBT 11,543 12,090 5,769 -34,885 -36,070 -26,777 -14,348 -
Tax -3,273 -4,342 -2,500 -4,803 -3,903 -4,479 -7,471 -42.40%
NP 8,270 7,748 3,269 -39,688 -39,973 -31,256 -21,819 -
-
NP to SH 8,270 7,748 3,269 -39,688 -39,973 -31,256 -21,819 -
-
Tax Rate 28.35% 35.91% 43.34% - - - - -
Total Cost 231,220 241,164 230,278 251,636 239,375 233,544 238,949 -2.17%
-
Net Worth 1,132,513 1,149,139 884,210 879,285 1,196,414 1,166,785 1,196,515 -3.60%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 26,483 26,507 26,507 26,441 26,441 26,411 26,411 0.18%
Div Payout % 320.23% 342.12% 810.88% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,132,513 1,149,139 884,210 879,285 1,196,414 1,166,785 1,196,515 -3.60%
NOSH 440,666 441,976 442,105 439,642 441,481 424,285 439,895 0.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.45% 3.11% 1.40% -18.73% -20.05% -15.45% -10.05% -
ROE 0.73% 0.67% 0.37% -4.51% -3.34% -2.68% -1.82% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.35 56.32 52.83 48.21 45.17 47.68 49.36 6.64%
EPS 1.88 1.75 0.74 -9.03 -9.05 -7.37 -4.96 -
DPS 6.00 6.00 6.00 6.01 5.99 6.22 6.00 0.00%
NAPS 2.57 2.60 2.00 2.00 2.71 2.75 2.72 -3.72%
Adjusted Per Share Value based on latest NOSH - 439,642
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.43 56.57 53.08 48.17 45.32 45.97 49.35 6.76%
EPS 1.88 1.76 0.74 -9.02 -9.08 -7.10 -4.96 -
DPS 6.02 6.02 6.02 6.01 6.01 6.00 6.00 0.22%
NAPS 2.5739 2.6117 2.0096 1.9984 2.7191 2.6518 2.7194 -3.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.98 0.90 0.96 1.00 1.09 1.05 1.03 -
P/RPS 1.80 1.60 1.82 2.07 2.41 2.20 2.09 -9.50%
P/EPS 52.22 51.34 129.83 -11.08 -12.04 -14.25 -20.77 -
EY 1.92 1.95 0.77 -9.03 -8.31 -7.02 -4.82 -
DY 6.12 6.67 6.25 6.01 5.49 5.93 5.83 3.29%
P/NAPS 0.38 0.35 0.48 0.50 0.40 0.38 0.38 0.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 21/05/03 27/02/03 21/11/02 19/08/02 15/05/02 21/02/02 -
Price 0.99 0.95 0.91 0.98 1.07 1.15 1.05 -
P/RPS 1.82 1.69 1.72 2.03 2.37 2.41 2.13 -9.98%
P/EPS 52.75 54.19 123.07 -10.86 -11.82 -15.61 -21.17 -
EY 1.90 1.85 0.81 -9.21 -8.46 -6.41 -4.72 -
DY 6.06 6.32 6.59 6.14 5.60 5.41 5.71 4.05%
P/NAPS 0.39 0.37 0.46 0.49 0.39 0.42 0.39 0.00%

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