[SHANG] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.75%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 316,316 301,872 236,016 209,015 246,054 178,033 172,583 10.61%
PBT 67,555 73,462 37,002 40,305 49,638 13,640 6,773 46.66%
Tax -16,308 -16,559 -13,050 -7,274 -13,023 -6,918 -4,363 24.55%
NP 51,247 56,903 23,952 33,031 36,615 6,722 2,410 66.36%
-
NP to SH 43,689 51,683 19,988 31,586 36,615 6,722 2,410 62.00%
-
Tax Rate 24.14% 22.54% 35.27% 18.05% 26.24% 50.72% 64.42% -
Total Cost 265,069 244,969 212,064 175,984 209,439 171,311 170,173 7.65%
-
Net Worth 733,693 696,818 669,994 879,956 1,117,813 1,129,120 877,037 -2.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 13,199 13,195 13,207 13,199 13,202 13,180 13,155 0.05%
Div Payout % 30.21% 25.53% 66.08% 41.79% 36.06% 196.08% 545.87% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 733,693 696,818 669,994 879,956 1,117,813 1,129,120 877,037 -2.92%
NOSH 439,969 439,855 440,264 439,978 440,084 439,346 438,518 0.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.20% 18.85% 10.15% 15.80% 14.88% 3.78% 1.40% -
ROE 5.95% 7.42% 2.98% 3.59% 3.28% 0.60% 0.27% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 71.89 68.63 53.61 47.51 55.91 40.52 39.36 10.55%
EPS 9.93 11.75 4.54 7.18 8.32 1.53 0.55 61.89%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.6676 1.5842 1.5218 2.00 2.54 2.57 2.00 -2.98%
Adjusted Per Share Value based on latest NOSH - 440,253
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 71.89 68.61 53.64 47.50 55.92 40.46 39.22 10.61%
EPS 9.93 11.75 4.54 7.18 8.32 1.53 0.55 61.89%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.99 0.05%
NAPS 1.6675 1.5837 1.5227 1.9999 2.5405 2.5662 1.9933 -2.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.46 2.50 1.83 1.32 1.25 1.00 1.00 -
P/RPS 2.03 3.64 3.41 2.78 2.24 2.47 2.54 -3.66%
P/EPS 14.70 21.28 40.31 18.39 15.02 65.36 181.96 -34.22%
EY 6.80 4.70 2.48 5.44 6.66 1.53 0.55 52.00%
DY 2.05 1.20 1.64 2.27 2.40 3.00 3.00 -6.14%
P/NAPS 0.88 1.58 1.20 0.66 0.49 0.39 0.50 9.87%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 06/11/08 06/11/07 01/11/06 28/10/05 09/11/04 11/11/03 21/11/02 -
Price 1.50 2.33 2.15 1.30 1.22 1.11 0.98 -
P/RPS 2.09 3.40 4.01 2.74 2.18 2.74 2.49 -2.87%
P/EPS 15.11 19.83 47.36 18.11 14.66 72.55 178.32 -33.70%
EY 6.62 5.04 2.11 5.52 6.82 1.38 0.56 50.87%
DY 2.00 1.29 1.40 2.31 2.46 2.70 3.06 -6.83%
P/NAPS 0.90 1.47 1.41 0.65 0.48 0.43 0.49 10.65%

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