[SHANG] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -17.28%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 241,630 250,713 258,526 262,075 261,909 252,691 241,108 0.14%
PBT 36,964 46,879 57,945 58,255 61,537 50,526 40,385 -5.72%
Tax -11,984 -16,413 -17,900 -18,339 -13,280 -8,675 -5,078 77.16%
NP 24,980 30,466 40,045 39,916 48,257 41,851 35,307 -20.58%
-
NP to SH 24,980 30,466 40,045 39,916 48,257 41,851 35,307 -20.58%
-
Tax Rate 32.42% 35.01% 30.89% 31.48% 21.58% 17.17% 12.57% -
Total Cost 216,650 220,247 218,481 222,159 213,652 210,840 205,801 3.48%
-
Net Worth 997,295 991,111 994,146 961,568 988,343 986,024 970,875 1.80%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 30,309 30,309 32,432 32,432 32,727 32,727 26,193 10.20%
Div Payout % 121.33% 99.49% 80.99% 81.25% 67.82% 78.20% 74.19% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 997,295 991,111 994,146 961,568 988,343 986,024 970,875 1.80%
NOSH 439,337 440,493 437,950 427,363 433,483 438,233 431,500 1.20%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.34% 12.15% 15.49% 15.23% 18.43% 16.56% 14.64% -
ROE 2.50% 3.07% 4.03% 4.15% 4.88% 4.24% 3.64% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 55.00 56.92 59.03 61.32 60.42 57.66 55.88 -1.05%
EPS 5.69 6.92 9.14 9.34 11.13 9.55 8.18 -21.47%
DPS 6.90 6.88 7.41 7.59 7.50 7.50 6.07 8.91%
NAPS 2.27 2.25 2.27 2.25 2.28 2.25 2.25 0.59%
Adjusted Per Share Value based on latest NOSH - 427,363
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 54.92 56.98 58.76 59.56 59.52 57.43 54.80 0.14%
EPS 5.68 6.92 9.10 9.07 10.97 9.51 8.02 -20.52%
DPS 6.89 6.89 7.37 7.37 7.44 7.44 5.95 10.26%
NAPS 2.2666 2.2525 2.2594 2.1854 2.2462 2.241 2.2065 1.80%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.97 1.10 1.04 1.06 1.17 1.17 1.30 -
P/RPS 1.76 1.93 1.76 1.73 1.94 2.03 2.33 -17.04%
P/EPS 17.06 15.90 11.37 11.35 10.51 12.25 15.89 4.84%
EY 5.86 6.29 8.79 8.81 9.51 8.16 6.29 -4.60%
DY 7.11 6.26 7.12 7.16 6.41 6.41 4.67 32.30%
P/NAPS 0.43 0.49 0.46 0.47 0.51 0.52 0.58 -18.07%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 13/08/01 14/05/01 26/02/01 13/11/00 22/08/00 - -
Price 1.02 1.12 1.05 1.05 1.14 1.18 0.00 -
P/RPS 1.85 1.97 1.78 1.71 1.89 2.05 0.00 -
P/EPS 17.94 16.19 11.48 11.24 10.24 12.36 0.00 -
EY 5.57 6.18 8.71 8.90 9.77 8.09 0.00 -
DY 6.76 6.14 7.05 7.23 6.58 6.36 0.00 -
P/NAPS 0.45 0.50 0.46 0.47 0.50 0.52 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