[SHANG] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -88.64%
YoY- -93.02%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 78,583 92,535 90,239 70,727 62,795 74,290 42,898 10.60%
PBT 5,890 3,128 13,972 4,467 18,105 11,168 -4,268 -
Tax -1,273 -3,384 -4,849 -2,480 -1,870 -4,065 -359 23.46%
NP 4,617 -256 9,123 1,987 16,235 7,103 -4,627 -
-
NP to SH 3,177 -1,789 8,202 1,130 16,199 7,103 -4,627 -
-
Tax Rate 21.61% 108.18% 34.71% 55.52% 10.33% 36.40% - -
Total Cost 73,966 92,791 81,116 68,740 46,560 67,187 47,525 7.64%
-
Net Worth 738,211 717,563 680,413 661,962 880,913 1,147,068 1,132,513 -6.87%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,237 13,090 13,229 13,038 13,213 13,235 13,220 0.02%
Div Payout % 416.67% 0.00% 161.29% 1,153.85% 81.57% 186.34% 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 738,211 717,563 680,413 661,962 880,913 1,147,068 1,132,513 -6.87%
NOSH 441,249 436,341 440,967 434,615 440,456 441,180 440,666 0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.88% -0.28% 10.11% 2.81% 25.85% 9.56% -10.79% -
ROE 0.43% -0.25% 1.21% 0.17% 1.84% 0.62% -0.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.81 21.21 20.46 16.27 14.26 16.84 9.73 10.59%
EPS 0.72 -0.41 1.86 0.26 3.68 1.61 -1.05 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.673 1.6445 1.543 1.5231 2.00 2.60 2.57 -6.89%
Adjusted Per Share Value based on latest NOSH - 434,615
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.86 21.03 20.51 16.07 14.27 16.88 9.75 10.60%
EPS 0.72 -0.41 1.86 0.26 3.68 1.61 -1.05 -
DPS 3.01 2.98 3.01 2.96 3.00 3.01 3.00 0.05%
NAPS 1.6778 1.6308 1.5464 1.5045 2.0021 2.607 2.5739 -6.87%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.70 2.00 2.82 1.77 1.28 1.06 0.98 -
P/RPS 9.55 9.43 13.78 10.88 8.98 6.29 10.07 -0.87%
P/EPS 236.11 -487.80 151.61 680.77 34.80 65.84 -93.33 -
EY 0.42 -0.21 0.66 0.15 2.87 1.52 -1.07 -
DY 1.76 1.50 1.06 1.69 2.34 2.83 3.06 -8.79%
P/NAPS 1.02 1.22 1.83 1.16 0.64 0.41 0.38 17.87%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 23/08/06 23/08/05 23/08/04 19/08/03 -
Price 1.82 1.74 2.40 1.75 1.30 1.20 0.99 -
P/RPS 10.22 8.20 11.73 10.75 9.12 7.13 10.17 0.08%
P/EPS 252.78 -424.39 129.03 673.08 35.35 74.53 -94.29 -
EY 0.40 -0.24 0.78 0.15 2.83 1.34 -1.06 -
DY 1.65 1.72 1.25 1.71 2.31 2.50 3.03 -9.62%
P/NAPS 1.09 1.06 1.56 1.15 0.65 0.46 0.39 18.66%

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