Highlights

[SHANG] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     3.29%    YoY -     10.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 515,334 548,020 511,225 505,976 492,118 510,016 469,572 6.41%
  QoQ % -5.96% 7.20% 1.04% 2.82% -3.51% 8.61% -
  Horiz. % 109.75% 116.71% 108.87% 107.75% 104.80% 108.61% 100.00%
PBT 131,336 161,052 168,181 124,656 119,260 138,804 102,470 18.05%
  QoQ % -18.45% -4.24% 34.92% 4.52% -14.08% 35.46% -
  Horiz. % 128.17% 157.17% 164.13% 121.65% 116.39% 135.46% 100.00%
Tax -32,058 -40,252 -28,373 -32,908 -31,816 -35,620 -30,373 3.68%
  QoQ % 20.36% -41.87% 13.78% -3.43% 10.68% -17.28% -
  Horiz. % 105.55% 132.53% 93.42% 108.35% 104.75% 117.28% 100.00%
NP 99,278 120,800 139,808 91,748 87,444 103,184 72,097 23.84%
  QoQ % -17.82% -13.60% 52.38% 4.92% -15.25% 43.12% -
  Horiz. % 137.70% 167.55% 193.92% 127.26% 121.29% 143.12% 100.00%
NP to SH 90,900 111,756 130,367 83,472 80,816 95,316 67,389 22.15%
  QoQ % -18.66% -14.28% 56.18% 3.29% -15.21% 41.44% -
  Horiz. % 134.89% 165.84% 193.45% 123.87% 119.92% 141.44% 100.00%
Tax Rate 24.41 % 24.99 % 16.87 % 26.40 % 26.68 % 25.66 % 29.64 % -12.17%
  QoQ % -2.32% 48.13% -36.10% -1.05% 3.98% -13.43% -
  Horiz. % 82.35% 84.31% 56.92% 89.07% 90.01% 86.57% 100.00%
Total Cost 416,056 427,220 371,417 414,228 404,674 406,832 397,475 3.10%
  QoQ % -2.61% 15.02% -10.34% 2.36% -0.53% 2.35% -
  Horiz. % 104.67% 107.48% 93.44% 104.21% 101.81% 102.35% 100.00%
Net Worth 934,295 982,783 954,843 887,524 878,548 892,760 868,911 4.97%
  QoQ % -4.93% 2.93% 7.59% 1.02% -1.59% 2.74% -
  Horiz. % 107.52% 113.11% 109.89% 102.14% 101.11% 102.74% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 26,400 - 79,200 17,600 26,400 - 44,000 -28.93%
  QoQ % 0.00% 0.00% 350.00% -33.33% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 180.00% 40.00% 60.00% 0.00% 100.00%
Div Payout % 29.04 % - % 60.75 % 21.08 % 32.67 % - % 65.29 % -41.82%
  QoQ % 0.00% 0.00% 188.19% -35.48% 0.00% 0.00% -
  Horiz. % 44.48% 0.00% 93.05% 32.29% 50.04% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 934,295 982,783 954,843 887,524 878,548 892,760 868,911 4.97%
  QoQ % -4.93% 2.93% 7.59% 1.02% -1.59% 2.74% -
  Horiz. % 107.52% 113.11% 109.89% 102.14% 101.11% 102.74% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.26 % 22.04 % 27.35 % 18.13 % 17.77 % 20.23 % 15.35 % 16.38%
  QoQ % -12.61% -19.41% 50.85% 2.03% -12.16% 31.79% -
  Horiz. % 125.47% 143.58% 178.18% 118.11% 115.77% 131.79% 100.00%
ROE 9.73 % 11.37 % 13.65 % 9.41 % 9.20 % 10.68 % 7.76 % 16.33%
  QoQ % -14.42% -16.70% 45.06% 2.28% -13.86% 37.63% -
  Horiz. % 125.39% 146.52% 175.90% 121.26% 118.56% 137.63% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.12 124.55 116.19 114.99 111.85 115.91 106.72 6.41%
  QoQ % -5.97% 7.20% 1.04% 2.81% -3.50% 8.61% -
  Horiz. % 109.75% 116.71% 108.87% 107.75% 104.81% 108.61% 100.00%
EPS 20.66 25.40 29.63 18.97 18.36 21.68 15.32 22.13%
  QoQ % -18.66% -14.28% 56.19% 3.32% -15.31% 41.51% -
  Horiz. % 134.86% 165.80% 193.41% 123.83% 119.84% 141.51% 100.00%
DPS 6.00 0.00 18.00 4.00 6.00 0.00 10.00 -28.93%
  QoQ % 0.00% 0.00% 350.00% -33.33% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 180.00% 40.00% 60.00% 0.00% 100.00%
NAPS 2.1234 2.2336 2.1701 2.0171 1.9967 2.0290 1.9748 4.97%
  QoQ % -4.93% 2.93% 7.59% 1.02% -1.59% 2.74% -
  Horiz. % 107.52% 113.11% 109.89% 102.14% 101.11% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.12 124.55 116.19 114.99 111.85 115.91 106.72 6.41%
  QoQ % -5.97% 7.20% 1.04% 2.81% -3.50% 8.61% -
  Horiz. % 109.75% 116.71% 108.87% 107.75% 104.81% 108.61% 100.00%
EPS 20.66 25.40 29.63 18.97 18.36 21.68 15.32 22.13%
  QoQ % -18.66% -14.28% 56.19% 3.32% -15.31% 41.51% -
  Horiz. % 134.86% 165.80% 193.41% 123.83% 119.84% 141.51% 100.00%
DPS 6.00 0.00 18.00 4.00 6.00 0.00 10.00 -28.93%
  QoQ % 0.00% 0.00% 350.00% -33.33% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 180.00% 40.00% 60.00% 0.00% 100.00%
NAPS 2.1234 2.2336 2.1701 2.0171 1.9967 2.0290 1.9748 4.97%
  QoQ % -4.93% 2.93% 7.59% 1.02% -1.59% 2.74% -
  Horiz. % 107.52% 113.11% 109.89% 102.14% 101.11% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.4000 6.6200 6.7600 6.9900 7.1800 4.7500 4.1000 -
P/RPS 5.46 5.32 5.82 6.08 6.42 4.10 3.84 26.53%
  QoQ % 2.63% -8.59% -4.28% -5.30% 56.59% 6.77% -
  Horiz. % 142.19% 138.54% 151.56% 158.33% 167.19% 106.77% 100.00%
P/EPS 30.98 26.06 22.82 36.85 39.09 21.93 26.77 10.26%
  QoQ % 18.88% 14.20% -38.07% -5.73% 78.25% -18.08% -
  Horiz. % 115.73% 97.35% 85.24% 137.65% 146.02% 81.92% 100.00%
EY 3.23 3.84 4.38 2.71 2.56 4.56 3.74 -9.34%
  QoQ % -15.89% -12.33% 61.62% 5.86% -43.86% 21.93% -
  Horiz. % 86.36% 102.67% 117.11% 72.46% 68.45% 121.93% 100.00%
DY 0.94 0.00 2.66 0.57 0.84 0.00 2.44 -47.15%
  QoQ % 0.00% 0.00% 366.67% -32.14% 0.00% 0.00% -
  Horiz. % 38.52% 0.00% 109.02% 23.36% 34.43% 0.00% 100.00%
P/NAPS 3.01 2.96 3.12 3.47 3.60 2.34 2.08 28.03%
  QoQ % 1.69% -5.13% -10.09% -3.61% 53.85% 12.50% -
  Horiz. % 144.71% 142.31% 150.00% 166.83% 173.08% 112.50% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 20/05/14 27/02/14 12/11/13 28/08/13 20/05/13 27/02/13 -
Price 7.1000 6.6500 6.7400 6.6000 6.4000 6.1000 3.8000 -
P/RPS 6.06 5.34 5.80 5.74 5.72 5.26 3.56 42.70%
  QoQ % 13.48% -7.93% 1.05% 0.35% 8.75% 47.75% -
  Horiz. % 170.22% 150.00% 162.92% 161.24% 160.67% 147.75% 100.00%
P/EPS 34.37 26.18 22.75 34.79 34.84 28.16 24.81 24.34%
  QoQ % 31.28% 15.08% -34.61% -0.14% 23.72% 13.50% -
  Horiz. % 138.53% 105.52% 91.70% 140.23% 140.43% 113.50% 100.00%
EY 2.91 3.82 4.40 2.87 2.87 3.55 4.03 -19.56%
  QoQ % -23.82% -13.18% 53.31% 0.00% -19.15% -11.91% -
  Horiz. % 72.21% 94.79% 109.18% 71.22% 71.22% 88.09% 100.00%
DY 0.85 0.00 2.67 0.61 0.94 0.00 2.63 -53.00%
  QoQ % 0.00% 0.00% 337.70% -35.11% 0.00% 0.00% -
  Horiz. % 32.32% 0.00% 101.52% 23.19% 35.74% 0.00% 100.00%
P/NAPS 3.34 2.98 3.11 3.27 3.21 3.01 1.92 44.79%
  QoQ % 12.08% -4.18% -4.89% 1.87% 6.64% 56.77% -
  Horiz. % 173.96% 155.21% 161.98% 170.31% 167.19% 156.77% 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.
 


 

161  343  512  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.95+0.005 
 ARMADA 0.24-0.005 
 EKOVEST-WB 0.46+0.015 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 XINGHE 0.0250.00 
 ALAM-WA 0.060.00 
 KNM 0.1950.00 
 TDM 0.23+0.01 
 ALAM 0.13+0.005 
Partners & Brokers