[SHANG] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -15.85%
YoY- 2219.13%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 375,414 300,076 260,926 309,984 214,194 202,308 237,764 7.90%
PBT 74,360 40,322 52,286 54,174 4,286 -7,262 36,182 12.75%
Tax -21,630 -13,508 -9,204 -19,166 -5,938 7,262 -11,528 11.05%
NP 52,730 26,814 43,082 35,008 -1,652 0 24,654 13.50%
-
NP to SH 47,824 22,156 41,630 35,008 -1,652 -10,130 24,654 11.67%
-
Tax Rate 29.09% 33.50% 17.60% 35.38% 138.54% - 31.86% -
Total Cost 322,684 273,262 217,844 274,976 215,846 202,308 213,110 7.15%
-
Net Worth 679,488 669,559 879,674 1,143,477 1,117,273 1,193,578 990,562 -6.08%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 26,422 26,376 26,390 26,387 26,084 26,426 26,415 0.00%
Div Payout % 55.25% 119.05% 63.39% 75.38% 0.00% 0.00% 107.14% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 679,488 669,559 879,674 1,143,477 1,117,273 1,193,578 990,562 -6.08%
NOSH 440,368 439,603 439,837 439,798 434,736 440,434 440,250 0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.05% 8.94% 16.51% 11.29% -0.77% 0.00% 10.37% -
ROE 7.04% 3.31% 4.73% 3.06% -0.15% -0.85% 2.49% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 85.25 68.26 59.32 70.48 49.27 45.93 54.01 7.90%
EPS 10.86 5.04 9.46 7.96 -0.38 -2.30 5.60 11.66%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.543 1.5231 2.00 2.60 2.57 2.71 2.25 -6.09%
Adjusted Per Share Value based on latest NOSH - 441,180
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 85.32 68.20 59.30 70.45 48.68 45.98 54.04 7.90%
EPS 10.87 5.04 9.46 7.96 -0.38 -2.30 5.60 11.68%
DPS 6.01 5.99 6.00 6.00 5.93 6.01 6.00 0.02%
NAPS 1.5443 1.5217 1.9993 2.5988 2.5393 2.7127 2.2513 -6.08%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.82 1.77 1.28 1.06 0.98 1.09 1.10 -
P/RPS 3.31 2.59 2.16 1.50 1.99 2.37 2.04 8.39%
P/EPS 25.97 35.12 13.52 13.32 -257.89 -47.39 19.64 4.76%
EY 3.85 2.85 7.39 7.51 -0.39 -2.11 5.09 -4.54%
DY 2.13 3.39 4.69 5.66 6.12 5.50 5.45 -14.48%
P/NAPS 1.83 1.16 0.64 0.41 0.38 0.40 0.49 24.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 13/08/01 -
Price 2.40 1.75 1.30 1.20 0.99 1.07 1.12 -
P/RPS 2.82 2.56 2.19 1.70 2.01 2.33 2.07 5.28%
P/EPS 22.10 34.72 13.74 15.08 -260.53 -46.52 20.00 1.67%
EY 4.52 2.88 7.28 6.63 -0.38 -2.15 5.00 -1.66%
DY 2.50 3.43 4.62 5.00 6.06 5.61 5.36 -11.93%
P/NAPS 1.56 1.15 0.65 0.46 0.39 0.39 0.50 20.87%

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