[SHANG] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -53.5%
YoY- -0.59%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 428,622 397,394 338,082 410,724 375,414 300,076 260,926 8.61%
PBT 89,528 85,406 39,804 77,182 74,360 40,322 52,286 9.37%
Tax -23,198 -11,622 -6,720 -21,194 -21,630 -13,508 -9,204 16.64%
NP 66,330 73,784 33,084 55,988 52,730 26,814 43,082 7.45%
-
NP to SH 59,682 64,856 26,612 47,544 47,824 22,156 41,630 6.18%
-
Tax Rate 25.91% 13.61% 16.88% 27.46% 29.09% 33.50% 17.60% -
Total Cost 362,292 323,610 304,998 354,736 322,684 273,262 217,844 8.84%
-
Net Worth 439,795 764,191 737,117 723,945 679,488 669,559 879,674 -10.90%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 26,387 26,400 26,435 26,413 26,422 26,376 26,390 -0.00%
Div Payout % 44.21% 40.71% 99.34% 55.56% 55.25% 119.05% 63.39% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 439,795 764,191 737,117 723,945 679,488 669,559 879,674 -10.90%
NOSH 439,795 440,000 440,596 440,222 440,368 439,603 439,837 -0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.48% 18.57% 9.79% 13.63% 14.05% 8.94% 16.51% -
ROE 13.57% 8.49% 3.61% 6.57% 7.04% 3.31% 4.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 97.46 90.32 76.73 93.30 85.25 68.26 59.32 8.62%
EPS 13.56 14.74 6.04 10.80 10.86 5.04 9.46 6.18%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.00 1.7368 1.673 1.6445 1.543 1.5231 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 436,341
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 97.41 90.32 76.84 93.35 85.32 68.20 59.30 8.61%
EPS 13.56 14.74 6.05 10.81 10.87 5.04 9.46 6.18%
DPS 6.00 6.00 6.01 6.00 6.01 5.99 6.00 0.00%
NAPS 0.9995 1.7368 1.6753 1.6453 1.5443 1.5217 1.9993 -10.90%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.82 2.20 1.70 2.00 2.82 1.77 1.28 -
P/RPS 2.89 2.44 2.22 2.14 3.31 2.59 2.16 4.96%
P/EPS 20.78 14.93 28.15 18.52 25.97 35.12 13.52 7.42%
EY 4.81 6.70 3.55 5.40 3.85 2.85 7.39 -6.90%
DY 2.13 2.73 3.53 3.00 2.13 3.39 4.69 -12.32%
P/NAPS 2.82 1.27 1.02 1.22 1.83 1.16 0.64 28.02%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 23/08/06 23/08/05 -
Price 2.59 2.70 1.82 1.74 2.40 1.75 1.30 -
P/RPS 2.66 2.99 2.37 1.86 2.82 2.56 2.19 3.29%
P/EPS 19.09 18.32 30.13 16.11 22.10 34.72 13.74 5.63%
EY 5.24 5.46 3.32 6.21 4.52 2.88 7.28 -5.33%
DY 2.32 2.22 3.30 3.45 2.50 3.43 4.62 -10.84%
P/NAPS 2.59 1.55 1.09 1.06 1.56 1.15 0.65 25.89%

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