[SHANG] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -121.73%
YoY- 83.69%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 150,038 130,463 154,992 107,097 101,154 118,882 130,244 2.38%
PBT 20,161 26,143 27,087 2,143 -3,631 18,091 29,467 -6.12%
Tax -6,754 -4,602 -9,583 -2,969 3,631 -5,764 -7,690 -2.13%
NP 13,407 21,541 17,504 -826 0 12,327 21,777 -7.76%
-
NP to SH 11,078 20,815 17,504 -826 -5,065 12,327 21,777 -10.64%
-
Tax Rate 33.50% 17.60% 35.38% 138.54% - 31.86% 26.10% -
Total Cost 136,631 108,922 137,488 107,923 101,154 106,555 108,467 3.92%
-
Net Worth 669,559 879,674 1,143,477 1,117,273 1,193,578 990,562 999,964 -6.46%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,188 13,195 13,193 13,042 13,213 13,207 - -
Div Payout % 119.05% 63.39% 75.38% 0.00% 0.00% 107.14% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 669,559 879,674 1,143,477 1,117,273 1,193,578 990,562 999,964 -6.46%
NOSH 439,603 439,837 439,798 434,736 440,434 440,250 444,428 -0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.94% 16.51% 11.29% -0.77% 0.00% 10.37% 16.72% -
ROE 1.65% 2.37% 1.53% -0.07% -0.42% 1.24% 2.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.13 29.66 35.24 24.63 22.97 27.00 29.31 2.56%
EPS 2.52 4.73 3.98 -0.19 -1.15 2.80 4.90 -10.48%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.5231 2.00 2.60 2.57 2.71 2.25 2.25 -6.29%
Adjusted Per Share Value based on latest NOSH - 440,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.10 29.65 35.23 24.34 22.99 27.02 29.60 2.38%
EPS 2.52 4.73 3.98 -0.19 -1.15 2.80 4.95 -10.63%
DPS 3.00 3.00 3.00 2.96 3.00 3.00 0.00 -
NAPS 1.5217 1.9993 2.5988 2.5393 2.7127 2.2513 2.2726 -6.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.77 1.28 1.06 0.98 1.09 1.10 1.17 -
P/RPS 5.19 4.32 3.01 3.98 4.75 4.07 3.99 4.47%
P/EPS 70.24 27.05 26.63 -515.79 -94.78 39.29 23.88 19.68%
EY 1.42 3.70 3.75 -0.19 -1.06 2.55 4.19 -16.49%
DY 1.69 2.34 2.83 3.06 2.75 2.73 0.00 -
P/NAPS 1.16 0.64 0.41 0.38 0.40 0.49 0.52 14.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 23/08/05 23/08/04 19/08/03 19/08/02 13/08/01 22/08/00 -
Price 1.75 1.30 1.20 0.99 1.07 1.12 1.18 -
P/RPS 5.13 4.38 3.41 4.02 4.66 4.15 4.03 4.10%
P/EPS 69.44 27.47 30.15 -521.05 -93.04 40.00 24.08 19.29%
EY 1.44 3.64 3.32 -0.19 -1.07 2.50 4.15 -16.16%
DY 1.71 2.31 2.50 3.03 2.80 2.68 0.00 -
P/NAPS 1.15 0.65 0.46 0.39 0.39 0.50 0.52 14.13%

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