[SHANG] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
16-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 18.17%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 415,447 410,725 330,520 280,089 311,352 253,219 233,547 10.06%
PBT 71,474 98,406 45,208 44,673 35,046 24,710 5,769 52.05%
Tax -13,690 -15,213 -4,026 -5,413 -4,105 -8,238 -2,500 32.72%
NP 57,784 83,193 41,182 39,260 30,941 16,472 3,269 61.32%
-
NP to SH 49,267 77,242 35,679 37,326 30,941 16,472 3,269 57.10%
-
Tax Rate 19.15% 15.46% 8.91% 12.12% 11.71% 33.34% 43.34% -
Total Cost 357,663 327,532 289,338 240,829 280,411 236,747 230,278 7.60%
-
Net Worth 739,136 722,406 670,993 657,632 1,113,523 1,136,303 1,138,729 -6.94%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 21,994 43,987 35,195 35,188 33,009 28,627 26,379 -2.98%
Div Payout % 44.64% 56.95% 98.64% 94.27% 106.69% 173.80% 806.97% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 739,136 722,406 670,993 657,632 1,113,523 1,136,303 1,138,729 -6.94%
NOSH 439,883 439,874 439,938 439,858 440,128 440,427 439,663 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.91% 20.26% 12.46% 14.02% 9.94% 6.51% 1.40% -
ROE 6.67% 10.69% 5.32% 5.68% 2.78% 1.45% 0.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 94.44 93.37 75.13 63.68 70.74 57.49 53.12 10.05%
EPS 11.20 17.56 8.11 8.48 7.03 3.74 0.74 57.21%
DPS 5.00 10.00 8.00 8.00 7.50 6.50 6.00 -2.99%
NAPS 1.6803 1.6423 1.5252 1.4951 2.53 2.58 2.59 -6.95%
Adjusted Per Share Value based on latest NOSH - 439,303
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 94.42 93.35 75.12 63.66 70.76 57.55 53.08 10.06%
EPS 11.20 17.56 8.11 8.48 7.03 3.74 0.74 57.21%
DPS 5.00 10.00 8.00 8.00 7.50 6.51 6.00 -2.99%
NAPS 1.6799 1.6418 1.525 1.4946 2.5307 2.5825 2.588 -6.94%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.65 2.53 2.15 1.25 1.22 1.10 0.96 -
P/RPS 1.75 2.71 2.86 1.96 1.72 1.91 1.81 -0.55%
P/EPS 14.73 14.41 26.51 14.73 17.35 29.41 129.12 -30.33%
EY 6.79 6.94 3.77 6.79 5.76 3.40 0.77 43.68%
DY 3.03 3.95 3.72 6.40 6.15 5.91 6.25 -11.35%
P/NAPS 0.98 1.54 1.41 0.84 0.48 0.43 0.37 17.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 28/02/07 16/03/06 18/02/05 25/02/04 27/02/03 -
Price 1.72 2.40 2.55 1.35 1.35 1.14 0.91 -
P/RPS 1.82 2.57 3.39 2.12 1.91 1.98 1.71 1.04%
P/EPS 15.36 13.67 31.44 15.91 19.20 30.48 122.39 -29.21%
EY 6.51 7.32 3.18 6.29 5.21 3.28 0.82 41.19%
DY 2.91 4.17 3.14 5.93 5.56 5.70 6.59 -12.72%
P/NAPS 1.02 1.46 1.67 0.90 0.53 0.44 0.35 19.49%

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