SHANG PROPERTIES, INC.
                                                December 31

BALANCE SHEET

                                                                        2008                   2007

ASSETS

Current Assets

Cash and cash equivalents                                           P1,090,553,882     P781,707,888

Financial assets at the fair value through profit or loss           P23, 350,378       P1,277,885

Receivables – net                                                   P433,450,049      P530,303,365

Properties held for sale:

   Condominiums unit held for sale                              P403,825,023           P524,700,046

   Real estate properties held for sale                         P3,193,247            P4,626,492

Prepayments and other current assets                            P1,476,147            P1,729,834



Total Current Assets                                          P1,955,848,726         P1,844,345,510



Noncurrent Assets

Installment contacts receivable – net of                       P22,341,555           P6,213,964

current portion

Investments in shares of stock and advances to                P9,868,437,006         P6,740,042,697

subsidiaries and associates

Investment Properties                                         P8,530,240,000         P,530,240,000

Property and equipment                                        P7,593,998             P8,767,756

Available-for-sale financial assets                           P9,786,515             P9,326,515

Deferred income tax assets                                    P23,184,985            P32,343,669,

Goodwill                                                      P27,941,765            P27,941,765

Other noncurrent assets                                       P254,475                   -
SHANG PROPERTIES, INC.
                                                 December 31

Total Noncurrent Assets                                          P18,489,780,295   P15,354,876,366



TOTAL ASSETS                                                   P20,445,629,021     P17,199,221,876




LIABILITIES AND EQUITY

Current Liabilities

Accounts payable and other current liabilities                 P2,410,385,077      P2,368,678,538

Income Tax Payable                                             P2,320,953           P8,776,769

Dividend payable                                               P12,093,046         P13,657,750



Total Current Liabilities                                      P2,424,799,076       P2,391,113,057



Noncurrent Liabilities

Bank loan                                                      P3,200,000,000

Accrued employee benefits                                      P21,468,092         P21,396,603

Deffered income tax liabilities                                P2,539,683,741      P2,595,147,124



Total Noncurrent Liabilities                                   P5,761,151,833       P2,615,543,727

Total Liabilities                                              P8,185,950,909      P5,009,656,784
SHANG PROPERTIES, INC.
                                           December 31

Equity

Capital Stock                                        P4,764,058,982     P4,764,058,982

Additional paid-in capital                          P1,210,073,869      P1,210,073,869

Treasury shares                                          P6,850,064         P6,850,064

Cumulative changes in fair value of                  P220,500              (94,250)

available-for-sale financial assets

Retained earnings                                     P6,292,174,825    P6,222,376,555

Total Equity                                        P12,259,678,112    P12,189,565,092

TOTAL LIABLITIES AND EQUITY                        P20,445,629,021     P17,199,221,876
SHANG PROPERTIES, INC.
                                                 December 31

INCOME STATEMENT

                                                                              2008                   2007

REVENUES

Rental                                                              P177,335,502             P170,345,218

Dividends                                                          P346,507,143             P107,081,545

Interest Income                                                    P35,257,684              P41,350,978

Sale of condominium units                                          P236,135,431             P47,266,716

Gain on sale of financial assets of fair value                  P25,548,137                     -

    Through profit or loss

Foreign exchange gain                                              P1,391,804                   -

Others                                                           P22,152,214                P23,770,613

                                                                P844,327,915                P389,815,070



EXPENSES

Cost of condominium sales                                      P120,875,024           P30,779,953

Cost of memorial lots sold                                     P1,433,245            P611,828

Interest expense                                               P136,648,592             -

Staff costs                                                    P64,141,597           P50,322,456

General and Administrative                                     P40,286,868           P49,693,034

Taxes and licenses                                             P31,939,464           P18,073,060

Depreciation and amortization                                  P6,450,694            P6,897,390

Bank charges                                                   P1,067,993               -

Foreign exchange loss – net                                         -                P4,603,016

                                                               P402,843,477          P160,980,737
SHANG PROPERTIES, INC.
                                December 31

INCOME BEFORE INCOME TAX                      P441,484,438    P228,838,333

PROVISION FOR INCOME TAX                       P41,685,164    P35,785,394

NET INCOME FOR THE YEAR                        P399,799,274   P193,048,939

For Analysis

  • 1.
    SHANG PROPERTIES, INC. December 31 BALANCE SHEET 2008 2007 ASSETS Current Assets Cash and cash equivalents P1,090,553,882 P781,707,888 Financial assets at the fair value through profit or loss P23, 350,378 P1,277,885 Receivables – net P433,450,049 P530,303,365 Properties held for sale: Condominiums unit held for sale P403,825,023 P524,700,046 Real estate properties held for sale P3,193,247 P4,626,492 Prepayments and other current assets P1,476,147 P1,729,834 Total Current Assets P1,955,848,726 P1,844,345,510 Noncurrent Assets Installment contacts receivable – net of P22,341,555 P6,213,964 current portion Investments in shares of stock and advances to P9,868,437,006 P6,740,042,697 subsidiaries and associates Investment Properties P8,530,240,000 P,530,240,000 Property and equipment P7,593,998 P8,767,756 Available-for-sale financial assets P9,786,515 P9,326,515 Deferred income tax assets P23,184,985 P32,343,669, Goodwill P27,941,765 P27,941,765 Other noncurrent assets P254,475 -
  • 2.
    SHANG PROPERTIES, INC. December 31 Total Noncurrent Assets P18,489,780,295 P15,354,876,366 TOTAL ASSETS P20,445,629,021 P17,199,221,876 LIABILITIES AND EQUITY Current Liabilities Accounts payable and other current liabilities P2,410,385,077 P2,368,678,538 Income Tax Payable P2,320,953 P8,776,769 Dividend payable P12,093,046 P13,657,750 Total Current Liabilities P2,424,799,076 P2,391,113,057 Noncurrent Liabilities Bank loan P3,200,000,000 Accrued employee benefits P21,468,092 P21,396,603 Deffered income tax liabilities P2,539,683,741 P2,595,147,124 Total Noncurrent Liabilities P5,761,151,833 P2,615,543,727 Total Liabilities P8,185,950,909 P5,009,656,784
  • 3.
    SHANG PROPERTIES, INC. December 31 Equity Capital Stock P4,764,058,982 P4,764,058,982 Additional paid-in capital P1,210,073,869 P1,210,073,869 Treasury shares P6,850,064 P6,850,064 Cumulative changes in fair value of P220,500 (94,250) available-for-sale financial assets Retained earnings P6,292,174,825 P6,222,376,555 Total Equity P12,259,678,112 P12,189,565,092 TOTAL LIABLITIES AND EQUITY P20,445,629,021 P17,199,221,876
  • 4.
    SHANG PROPERTIES, INC. December 31 INCOME STATEMENT 2008 2007 REVENUES Rental P177,335,502 P170,345,218 Dividends P346,507,143 P107,081,545 Interest Income P35,257,684 P41,350,978 Sale of condominium units P236,135,431 P47,266,716 Gain on sale of financial assets of fair value P25,548,137 - Through profit or loss Foreign exchange gain P1,391,804 - Others P22,152,214 P23,770,613 P844,327,915 P389,815,070 EXPENSES Cost of condominium sales P120,875,024 P30,779,953 Cost of memorial lots sold P1,433,245 P611,828 Interest expense P136,648,592 - Staff costs P64,141,597 P50,322,456 General and Administrative P40,286,868 P49,693,034 Taxes and licenses P31,939,464 P18,073,060 Depreciation and amortization P6,450,694 P6,897,390 Bank charges P1,067,993 - Foreign exchange loss – net - P4,603,016 P402,843,477 P160,980,737
  • 5.
    SHANG PROPERTIES, INC. December 31 INCOME BEFORE INCOME TAX P441,484,438 P228,838,333 PROVISION FOR INCOME TAX P41,685,164 P35,785,394 NET INCOME FOR THE YEAR P399,799,274 P193,048,939