Highlights

[SHANG] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -34.32%    YoY -     -44.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 398,528 367,371 349,464 338,082 361,832 415,447 421,754 -3.71%
  QoQ % 8.48% 5.12% 3.37% -6.56% -12.91% -1.50% -
  Horiz. % 94.49% 87.11% 82.86% 80.16% 85.79% 98.50% 100.00%
PBT 86,432 51,505 51,296 39,804 56,048 71,474 90,073 -2.72%
  QoQ % 67.81% 0.41% 28.87% -28.98% -21.58% -20.65% -
  Horiz. % 95.96% 57.18% 56.95% 44.19% 62.22% 79.35% 100.00%
Tax -10,704 -7,278 -8,053 -6,720 -8,348 -13,690 -21,744 -37.68%
  QoQ % -47.07% 9.63% -19.84% 19.50% 39.02% 37.04% -
  Horiz. % 49.23% 33.47% 37.04% 30.91% 38.39% 62.96% 100.00%
NP 75,728 44,227 43,242 33,084 47,700 57,784 68,329 7.10%
  QoQ % 71.23% 2.28% 30.71% -30.64% -17.45% -15.43% -
  Horiz. % 110.83% 64.73% 63.29% 48.42% 69.81% 84.57% 100.00%
NP to SH 66,464 35,353 34,594 26,612 40,516 49,267 58,252 9.20%
  QoQ % 88.00% 2.19% 30.00% -34.32% -17.76% -15.42% -
  Horiz. % 114.10% 60.69% 59.39% 45.68% 69.55% 84.58% 100.00%
Tax Rate 12.38 % 14.13 % 15.70 % 16.88 % 14.89 % 19.15 % 24.14 % -35.96%
  QoQ % -12.38% -10.00% -6.99% 13.36% -22.25% -20.67% -
  Horiz. % 51.28% 58.53% 65.04% 69.93% 61.68% 79.33% 100.00%
Total Cost 322,800 323,144 306,221 304,998 314,132 357,663 353,425 -5.87%
  QoQ % -0.11% 5.53% 0.40% -2.91% -12.17% 1.20% -
  Horiz. % 91.33% 91.43% 86.64% 86.30% 88.88% 101.20% 100.00%
Net Worth 764,160 748,708 738,449 737,117 750,118 739,136 733,693 2.75%
  QoQ % 2.06% 1.39% 0.18% -1.73% 1.49% 0.74% -
  Horiz. % 104.15% 102.05% 100.65% 100.47% 102.24% 100.74% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 35,220 17,590 26,435 - 21,994 17,598 -
  QoQ % 0.00% 100.23% -33.46% 0.00% 0.00% 24.98% -
  Horiz. % 0.00% 200.13% 99.95% 150.21% 0.00% 124.98% 100.00%
Div Payout % - % 99.63 % 50.85 % 99.34 % - % 44.64 % 30.21 % -
  QoQ % 0.00% 95.93% -48.81% 0.00% 0.00% 47.77% -
  Horiz. % 0.00% 329.79% 168.32% 328.83% 0.00% 147.77% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 764,160 748,708 738,449 737,117 750,118 739,136 733,693 2.75%
  QoQ % 2.06% 1.39% 0.18% -1.73% 1.49% 0.74% -
  Horiz. % 104.15% 102.05% 100.65% 100.47% 102.24% 100.74% 100.00%
NOSH 439,576 440,261 439,762 440,596 440,391 439,883 439,969 -0.06%
  QoQ % -0.16% 0.11% -0.19% 0.05% 0.12% -0.02% -
  Horiz. % 99.91% 100.07% 99.95% 100.14% 100.10% 99.98% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.00 % 12.04 % 12.37 % 9.79 % 13.18 % 13.91 % 16.20 % 11.22%
  QoQ % 57.81% -2.67% 26.35% -25.72% -5.25% -14.14% -
  Horiz. % 117.28% 74.32% 76.36% 60.43% 81.36% 85.86% 100.00%
ROE 8.70 % 4.72 % 4.68 % 3.61 % 5.40 % 6.67 % 7.94 % 6.29%
  QoQ % 84.32% 0.85% 29.64% -33.15% -19.04% -15.99% -
  Horiz. % 109.57% 59.45% 58.94% 45.47% 68.01% 84.01% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.66 83.44 79.47 76.73 82.16 94.44 95.86 -3.65%
  QoQ % 8.65% 5.00% 3.57% -6.61% -13.00% -1.48% -
  Horiz. % 94.58% 87.04% 82.90% 80.04% 85.71% 98.52% 100.00%
EPS 15.12 8.03 7.87 6.04 9.20 11.20 13.24 9.26%
  QoQ % 88.29% 2.03% 30.30% -34.35% -17.86% -15.41% -
  Horiz. % 114.20% 60.65% 59.44% 45.62% 69.49% 84.59% 100.00%
DPS 0.00 8.00 4.00 6.00 0.00 5.00 4.00 -
  QoQ % 0.00% 100.00% -33.33% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 200.00% 100.00% 150.00% 0.00% 125.00% 100.00%
NAPS 1.7384 1.7006 1.6792 1.6730 1.7033 1.6803 1.6676 2.81%
  QoQ % 2.22% 1.27% 0.37% -1.78% 1.37% 0.76% -
  Horiz. % 104.25% 101.98% 100.70% 100.32% 102.14% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.57 83.49 79.42 76.84 82.23 94.42 95.85 -3.71%
  QoQ % 8.48% 5.12% 3.36% -6.55% -12.91% -1.49% -
  Horiz. % 94.49% 87.10% 82.86% 80.17% 85.79% 98.51% 100.00%
EPS 15.11 8.03 7.86 6.05 9.21 11.20 13.24 9.22%
  QoQ % 88.17% 2.16% 29.92% -34.31% -17.77% -15.41% -
  Horiz. % 114.12% 60.65% 59.37% 45.69% 69.56% 84.59% 100.00%
DPS 0.00 8.00 4.00 6.01 0.00 5.00 4.00 -
  QoQ % 0.00% 100.00% -33.44% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 200.00% 100.00% 150.25% 0.00% 125.00% 100.00%
NAPS 1.7367 1.7016 1.6783 1.6753 1.7048 1.6799 1.6675 2.75%
  QoQ % 2.06% 1.39% 0.18% -1.73% 1.48% 0.74% -
  Horiz. % 104.15% 102.04% 100.65% 100.47% 102.24% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.9000 1.8300 1.8100 1.7000 1.5500 1.6500 1.4600 -
P/RPS 2.10 2.19 2.28 2.22 1.89 1.75 1.52 24.07%
  QoQ % -4.11% -3.95% 2.70% 17.46% 8.00% 15.13% -
  Horiz. % 138.16% 144.08% 150.00% 146.05% 124.34% 115.13% 100.00%
P/EPS 12.57 22.79 23.01 28.15 16.85 14.73 11.03 9.11%
  QoQ % -44.84% -0.96% -18.26% 67.06% 14.39% 33.54% -
  Horiz. % 113.96% 206.62% 208.61% 255.21% 152.77% 133.54% 100.00%
EY 7.96 4.39 4.35 3.55 5.94 6.79 9.07 -8.34%
  QoQ % 81.32% 0.92% 22.54% -40.24% -12.52% -25.14% -
  Horiz. % 87.76% 48.40% 47.96% 39.14% 65.49% 74.86% 100.00%
DY 0.00 4.37 2.21 3.53 0.00 3.03 2.74 -
  QoQ % 0.00% 97.74% -37.39% 0.00% 0.00% 10.58% -
  Horiz. % 0.00% 159.49% 80.66% 128.83% 0.00% 110.58% 100.00%
P/NAPS 1.09 1.08 1.08 1.02 0.91 0.98 0.88 15.35%
  QoQ % 0.93% 0.00% 5.88% 12.09% -7.14% 11.36% -
  Horiz. % 123.86% 122.73% 122.73% 115.91% 103.41% 111.36% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 -
Price 2.1500 1.7800 1.8600 1.8200 1.9000 1.7200 1.5000 -
P/RPS 2.37 2.13 2.34 2.37 2.31 1.82 1.56 32.19%
  QoQ % 11.27% -8.97% -1.27% 2.60% 26.92% 16.67% -
  Horiz. % 151.92% 136.54% 150.00% 151.92% 148.08% 116.67% 100.00%
P/EPS 14.22 22.17 23.64 30.13 20.65 15.36 11.33 16.37%
  QoQ % -35.86% -6.22% -21.54% 45.91% 34.44% 35.57% -
  Horiz. % 125.51% 195.68% 208.65% 265.93% 182.26% 135.57% 100.00%
EY 7.03 4.51 4.23 3.32 4.84 6.51 8.83 -14.11%
  QoQ % 55.88% 6.62% 27.41% -31.40% -25.65% -26.27% -
  Horiz. % 79.61% 51.08% 47.90% 37.60% 54.81% 73.73% 100.00%
DY 0.00 4.49 2.15 3.30 0.00 2.91 2.67 -
  QoQ % 0.00% 108.84% -34.85% 0.00% 0.00% 8.99% -
  Horiz. % 0.00% 168.16% 80.52% 123.60% 0.00% 108.99% 100.00%
P/NAPS 1.24 1.05 1.11 1.09 1.12 1.02 0.90 23.84%
  QoQ % 18.10% -5.41% 1.83% -2.68% 9.80% 13.33% -
  Horiz. % 137.78% 116.67% 123.33% 121.11% 124.44% 113.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers