[SHANG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 38.68%
YoY- -4.41%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 396,376 368,189 348,677 330,520 307,090 299,664 291,732 22.65%
PBT 81,668 62,227 52,722 45,208 41,370 38,691 52,329 34.51%
Tax -7,535 -8,087 -5,718 -4,026 -11,189 -7,565 -6,955 5.47%
NP 74,133 54,140 47,004 41,182 30,181 31,126 45,374 38.67%
-
NP to SH 67,374 48,513 41,441 35,679 25,728 27,589 42,658 35.58%
-
Tax Rate 9.23% 13.00% 10.85% 8.91% 27.05% 19.55% 13.29% -
Total Cost 322,243 314,049 301,673 289,338 276,909 268,538 246,358 19.58%
-
Net Worth 697,223 680,413 686,883 670,361 667,942 661,962 685,179 1.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 35,205 35,205 35,014 35,014 35,003 35,003 35,178 0.05%
Div Payout % 52.25% 72.57% 84.49% 98.14% 136.05% 126.88% 82.47% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 697,223 680,413 686,883 670,361 667,942 661,962 685,179 1.16%
NOSH 440,110 440,967 440,056 439,523 438,916 434,615 440,176 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.70% 14.70% 13.48% 12.46% 9.83% 10.39% 15.55% -
ROE 9.66% 7.13% 6.03% 5.32% 3.85% 4.17% 6.23% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.06 83.50 79.23 75.20 69.97 68.95 66.28 22.65%
EPS 15.31 11.00 9.42 8.12 5.86 6.35 9.69 35.61%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 1.5842 1.543 1.5609 1.5252 1.5218 1.5231 1.5566 1.17%
Adjusted Per Share Value based on latest NOSH - 439,523
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.09 83.68 79.24 75.12 69.79 68.11 66.30 22.65%
EPS 15.31 11.03 9.42 8.11 5.85 6.27 9.70 35.52%
DPS 8.00 8.00 7.96 7.96 7.96 7.96 8.00 0.00%
NAPS 1.5846 1.5464 1.5611 1.5235 1.5181 1.5045 1.5572 1.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.50 2.82 2.79 2.15 1.83 1.77 1.38 -
P/RPS 2.78 3.38 3.52 2.86 2.62 2.57 2.08 21.31%
P/EPS 16.33 25.63 29.63 26.49 31.22 27.88 14.24 9.55%
EY 6.12 3.90 3.38 3.78 3.20 3.59 7.02 -8.73%
DY 3.20 2.84 2.87 3.72 4.37 4.52 5.80 -32.70%
P/NAPS 1.58 1.83 1.79 1.41 1.20 1.16 0.89 46.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 06/11/07 28/08/07 21/05/07 28/02/07 01/11/06 23/08/06 12/06/06 -
Price 2.33 2.40 2.63 2.55 2.15 1.75 1.48 -
P/RPS 2.59 2.87 3.32 3.39 3.07 2.54 2.23 10.48%
P/EPS 15.22 21.82 27.93 31.41 36.68 27.57 15.27 -0.21%
EY 6.57 4.58 3.58 3.18 2.73 3.63 6.55 0.20%
DY 3.43 3.33 3.04 3.14 3.72 4.57 5.41 -26.17%
P/NAPS 1.47 1.56 1.68 1.67 1.41 1.15 0.95 33.74%

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