Highlights

[SHANG] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -2.42%    YoY -     143.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 450,572 422,002 414,190 397,394 398,528 367,371 349,464 18.48%
  QoQ % 6.77% 1.89% 4.23% -0.28% 8.48% 5.12% -
  Horiz. % 128.93% 120.76% 118.52% 113.72% 114.04% 105.12% 100.00%
PBT 109,800 91,282 95,468 85,406 86,432 51,505 51,296 66.17%
  QoQ % 20.29% -4.38% 11.78% -1.19% 67.81% 0.41% -
  Horiz. % 214.05% 177.95% 186.11% 166.50% 168.50% 100.41% 100.00%
Tax -26,136 -11,785 -10,666 -11,622 -10,704 -7,278 -8,053 119.36%
  QoQ % -121.77% -10.48% 8.22% -8.58% -47.07% 9.63% -
  Horiz. % 324.54% 146.34% 132.45% 144.31% 132.91% 90.37% 100.00%
NP 83,664 79,497 84,801 73,784 75,728 44,227 43,242 55.33%
  QoQ % 5.24% -6.26% 14.93% -2.57% 71.23% 2.28% -
  Horiz. % 193.48% 183.84% 196.11% 170.63% 175.12% 102.28% 100.00%
NP to SH 74,752 69,959 74,562 64,856 66,464 35,353 34,594 67.22%
  QoQ % 6.85% -6.17% 14.97% -2.42% 88.00% 2.19% -
  Horiz. % 216.08% 202.22% 215.53% 187.47% 192.12% 102.19% 100.00%
Tax Rate 23.80 % 12.91 % 11.17 % 13.61 % 12.38 % 14.13 % 15.70 % 32.00%
  QoQ % 84.35% 15.58% -17.93% 9.94% -12.38% -10.00% -
  Horiz. % 151.59% 82.23% 71.15% 86.69% 78.85% 90.00% 100.00%
Total Cost 366,908 342,505 329,389 323,610 322,800 323,144 306,221 12.82%
  QoQ % 7.12% 3.98% 1.79% 0.25% -0.11% 5.53% -
  Horiz. % 119.82% 111.85% 107.57% 105.68% 105.41% 105.53% 100.00%
Net Worth 440,342 791,812 777,760 764,191 764,160 748,708 738,449 -29.18%
  QoQ % -44.39% 1.81% 1.78% 0.00% 2.06% 1.39% -
  Horiz. % 59.63% 107.23% 105.32% 103.49% 103.48% 101.39% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 39,599 17,599 26,400 - 35,220 17,590 -
  QoQ % 0.00% 125.00% -33.34% 0.00% 0.00% 100.23% -
  Horiz. % 0.00% 225.12% 100.05% 150.08% 0.00% 200.23% 100.00%
Div Payout % - % 56.60 % 23.60 % 40.71 % - % 99.63 % 50.85 % -
  QoQ % 0.00% 139.83% -42.03% 0.00% 0.00% 95.93% -
  Horiz. % 0.00% 111.31% 46.41% 80.06% 0.00% 195.93% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 440,342 791,812 777,760 764,191 764,160 748,708 738,449 -29.18%
  QoQ % -44.39% 1.81% 1.78% 0.00% 2.06% 1.39% -
  Horiz. % 59.63% 107.23% 105.32% 103.49% 103.48% 101.39% 100.00%
NOSH 440,342 439,993 439,984 440,000 439,576 440,261 439,762 0.09%
  QoQ % 0.08% 0.00% -0.00% 0.10% -0.16% 0.11% -
  Horiz. % 100.13% 100.05% 100.05% 100.05% 99.96% 100.11% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.57 % 18.84 % 20.47 % 18.57 % 19.00 % 12.04 % 12.37 % 31.14%
  QoQ % -1.43% -7.96% 10.23% -2.26% 57.81% -2.67% -
  Horiz. % 150.12% 152.30% 165.48% 150.12% 153.60% 97.33% 100.00%
ROE 16.98 % 8.84 % 9.59 % 8.49 % 8.70 % 4.72 % 4.68 % 136.30%
  QoQ % 92.08% -7.82% 12.96% -2.41% 84.32% 0.85% -
  Horiz. % 362.82% 188.89% 204.91% 181.41% 185.90% 100.85% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 102.32 95.91 94.14 90.32 90.66 83.44 79.47 18.37%
  QoQ % 6.68% 1.88% 4.23% -0.38% 8.65% 5.00% -
  Horiz. % 128.75% 120.69% 118.46% 113.65% 114.08% 105.00% 100.00%
EPS 17.00 15.90 16.95 14.74 15.12 8.03 7.87 67.18%
  QoQ % 6.92% -6.19% 14.99% -2.51% 88.29% 2.03% -
  Horiz. % 216.01% 202.03% 215.37% 187.29% 192.12% 102.03% 100.00%
DPS 0.00 9.00 4.00 6.00 0.00 8.00 4.00 -
  QoQ % 0.00% 125.00% -33.33% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 225.00% 100.00% 150.00% 0.00% 200.00% 100.00%
NAPS 1.0000 1.7996 1.7677 1.7368 1.7384 1.7006 1.6792 -29.24%
  QoQ % -44.43% 1.80% 1.78% -0.09% 2.22% 1.27% -
  Horiz. % 59.55% 107.17% 105.27% 103.43% 103.53% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 102.40 95.91 94.13 90.32 90.57 83.49 79.42 18.48%
  QoQ % 6.77% 1.89% 4.22% -0.28% 8.48% 5.12% -
  Horiz. % 128.93% 120.76% 118.52% 113.72% 114.04% 105.12% 100.00%
EPS 16.99 15.90 16.95 14.74 15.11 8.03 7.86 67.26%
  QoQ % 6.86% -6.19% 14.99% -2.45% 88.17% 2.16% -
  Horiz. % 216.16% 202.29% 215.65% 187.53% 192.24% 102.16% 100.00%
DPS 0.00 9.00 4.00 6.00 0.00 8.00 4.00 -
  QoQ % 0.00% 125.00% -33.33% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 225.00% 100.00% 150.00% 0.00% 200.00% 100.00%
NAPS 1.0008 1.7996 1.7676 1.7368 1.7367 1.7016 1.6783 -29.18%
  QoQ % -44.39% 1.81% 1.77% 0.01% 2.06% 1.39% -
  Horiz. % 59.63% 107.23% 105.32% 103.49% 103.48% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.6500 2.6700 2.9600 2.2000 1.9000 1.8300 1.8100 -
P/RPS 2.59 2.78 3.14 2.44 2.10 2.19 2.28 8.88%
  QoQ % -6.83% -11.46% 28.69% 16.19% -4.11% -3.95% -
  Horiz. % 113.60% 121.93% 137.72% 107.02% 92.11% 96.05% 100.00%
P/EPS 15.61 16.79 17.47 14.93 12.57 22.79 23.01 -22.81%
  QoQ % -7.03% -3.89% 17.01% 18.77% -44.84% -0.96% -
  Horiz. % 67.84% 72.97% 75.92% 64.88% 54.63% 99.04% 100.00%
EY 6.41 5.96 5.73 6.70 7.96 4.39 4.35 29.52%
  QoQ % 7.55% 4.01% -14.48% -15.83% 81.32% 0.92% -
  Horiz. % 147.36% 137.01% 131.72% 154.02% 182.99% 100.92% 100.00%
DY 0.00 3.37 1.35 2.73 0.00 4.37 2.21 -
  QoQ % 0.00% 149.63% -50.55% 0.00% 0.00% 97.74% -
  Horiz. % 0.00% 152.49% 61.09% 123.53% 0.00% 197.74% 100.00%
P/NAPS 2.65 1.48 1.67 1.27 1.09 1.08 1.08 82.02%
  QoQ % 79.05% -11.38% 31.50% 16.51% 0.93% 0.00% -
  Horiz. % 245.37% 137.04% 154.63% 117.59% 100.93% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 24/02/10 05/11/09 -
Price 2.6500 2.6300 2.8100 2.7000 2.1500 1.7800 1.8600 -
P/RPS 2.59 2.74 2.98 2.99 2.37 2.13 2.34 7.01%
  QoQ % -5.47% -8.05% -0.33% 26.16% 11.27% -8.97% -
  Horiz. % 110.68% 117.09% 127.35% 127.78% 101.28% 91.03% 100.00%
P/EPS 15.61 16.54 16.58 18.32 14.22 22.17 23.64 -24.19%
  QoQ % -5.62% -0.24% -9.50% 28.83% -35.86% -6.22% -
  Horiz. % 66.03% 69.97% 70.14% 77.50% 60.15% 93.78% 100.00%
EY 6.41 6.05 6.03 5.46 7.03 4.51 4.23 31.96%
  QoQ % 5.95% 0.33% 10.44% -22.33% 55.88% 6.62% -
  Horiz. % 151.54% 143.03% 142.55% 129.08% 166.19% 106.62% 100.00%
DY 0.00 3.42 1.42 2.22 0.00 4.49 2.15 -
  QoQ % 0.00% 140.85% -36.04% 0.00% 0.00% 108.84% -
  Horiz. % 0.00% 159.07% 66.05% 103.26% 0.00% 208.84% 100.00%
P/NAPS 2.65 1.46 1.59 1.55 1.24 1.05 1.11 78.72%
  QoQ % 81.51% -8.18% 2.58% 25.00% 18.10% -5.41% -
  Horiz. % 238.74% 131.53% 143.24% 139.64% 111.71% 94.59% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers