Highlights

[SHANG] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     17.49%    YoY -     13.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 514,416 549,432 550,848 554,300 534,442 605,936 550,565 -4.44%
  QoQ % -6.37% -0.26% -0.62% 3.72% -11.80% 10.06% -
  Horiz. % 93.43% 99.79% 100.05% 100.68% 97.07% 110.06% 100.00%
PBT 89,448 123,684 107,948 134,317 120,948 157,140 109,660 -12.73%
  QoQ % -27.68% 14.58% -19.63% 11.05% -23.03% 43.30% -
  Horiz. % 81.57% 112.79% 98.44% 122.49% 110.29% 143.30% 100.00%
Tax -19,296 -26,216 -28,479 -28,254 -30,832 -43,072 -27,640 -21.36%
  QoQ % 26.40% 7.95% -0.79% 8.36% 28.42% -55.83% -
  Horiz. % 69.81% 94.85% 103.04% 102.22% 111.55% 155.83% 100.00%
NP 70,152 97,468 79,469 106,062 90,116 114,068 82,020 -9.92%
  QoQ % -28.03% 22.65% -25.07% 17.70% -21.00% 39.07% -
  Horiz. % 85.53% 118.83% 96.89% 129.31% 109.87% 139.07% 100.00%
NP to SH 63,350 88,460 70,554 95,213 81,038 102,180 72,198 -8.37%
  QoQ % -28.39% 25.38% -25.90% 17.49% -20.69% 41.53% -
  Horiz. % 87.74% 122.52% 97.72% 131.88% 112.24% 141.53% 100.00%
Tax Rate 21.57 % 21.20 % 26.38 % 21.04 % 25.49 % 27.41 % 25.21 % -9.90%
  QoQ % 1.75% -19.64% 25.38% -17.46% -7.00% 8.73% -
  Horiz. % 85.56% 84.09% 104.64% 83.46% 101.11% 108.73% 100.00%
Total Cost 444,264 451,964 471,379 448,237 444,326 491,868 468,545 -3.49%
  QoQ % -1.70% -4.12% 5.16% 0.88% -9.67% 4.98% -
  Horiz. % 94.82% 96.46% 100.60% 95.67% 94.83% 104.98% 100.00%
Net Worth 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 1,061,236 -1.45%
  QoQ % -3.96% 1.51% -0.10% 1.64% -3.56% 2.50% -
  Horiz. % 97.84% 101.88% 100.36% 100.47% 98.85% 102.50% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 26,400 - 66,000 17,600 26,400 - 66,000 -45.80%
  QoQ % 0.00% 0.00% 275.00% -33.33% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 100.00% 26.67% 40.00% 0.00% 100.00%
Div Payout % 41.67 % - % 93.55 % 18.48 % 32.58 % - % 91.42 % -40.86%
  QoQ % 0.00% 0.00% 406.22% -43.28% 0.00% 0.00% -
  Horiz. % 45.58% 0.00% 102.33% 20.21% 35.64% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 1,061,236 -1.45%
  QoQ % -3.96% 1.51% -0.10% 1.64% -3.56% 2.50% -
  Horiz. % 97.84% 101.88% 100.36% 100.47% 98.85% 102.50% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.64 % 17.74 % 14.43 % 19.13 % 16.86 % 18.83 % 14.90 % -5.74%
  QoQ % -23.11% 22.94% -24.57% 13.46% -10.46% 26.38% -
  Horiz. % 91.54% 119.06% 96.85% 128.39% 113.15% 126.38% 100.00%
ROE 6.10 % 8.18 % 6.62 % 8.93 % 7.73 % 9.39 % 6.80 % -7.00%
  QoQ % -25.43% 23.56% -25.87% 15.52% -17.68% 38.09% -
  Horiz. % 89.71% 120.29% 97.35% 131.32% 113.68% 138.09% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 116.91 124.87 125.19 125.98 121.46 137.71 125.13 -4.44%
  QoQ % -6.37% -0.26% -0.63% 3.72% -11.80% 10.05% -
  Horiz. % 93.43% 99.79% 100.05% 100.68% 97.07% 110.05% 100.00%
EPS 14.40 20.12 16.04 21.64 18.42 23.24 16.41 -8.36%
  QoQ % -28.43% 25.44% -25.88% 17.48% -20.74% 41.62% -
  Horiz. % 87.75% 122.61% 97.75% 131.87% 112.25% 141.62% 100.00%
DPS 6.00 0.00 15.00 4.00 6.00 0.00 15.00 -45.80%
  QoQ % 0.00% 0.00% 275.00% -33.33% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 100.00% 26.67% 40.00% 0.00% 100.00%
NAPS 2.3599 2.4572 2.4207 2.4232 2.3841 2.4721 2.4119 -1.45%
  QoQ % -3.96% 1.51% -0.10% 1.64% -3.56% 2.50% -
  Horiz. % 97.84% 101.88% 100.36% 100.47% 98.85% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 116.91 124.87 125.19 125.98 121.46 137.71 125.13 -4.44%
  QoQ % -6.37% -0.26% -0.63% 3.72% -11.80% 10.05% -
  Horiz. % 93.43% 99.79% 100.05% 100.68% 97.07% 110.05% 100.00%
EPS 14.40 20.12 16.04 21.64 18.42 23.24 16.41 -8.36%
  QoQ % -28.43% 25.44% -25.88% 17.48% -20.74% 41.62% -
  Horiz. % 87.75% 122.61% 97.75% 131.87% 112.25% 141.62% 100.00%
DPS 6.00 0.00 15.00 4.00 6.00 0.00 15.00 -45.80%
  QoQ % 0.00% 0.00% 275.00% -33.33% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 100.00% 26.67% 40.00% 0.00% 100.00%
NAPS 2.3599 2.4572 2.4207 2.4232 2.3841 2.4721 2.4119 -1.45%
  QoQ % -3.96% 1.51% -0.10% 1.64% -3.56% 2.50% -
  Horiz. % 97.84% 101.88% 100.36% 100.47% 98.85% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 5.5400 5.5700 5.6200 5.7600 5.6700 5.3500 5.0700 -
P/RPS 4.74 4.46 4.49 4.57 4.67 3.88 4.05 11.09%
  QoQ % 6.28% -0.67% -1.75% -2.14% 20.36% -4.20% -
  Horiz. % 117.04% 110.12% 110.86% 112.84% 115.31% 95.80% 100.00%
P/EPS 38.48 27.71 35.05 26.62 30.79 23.04 30.90 15.80%
  QoQ % 38.87% -20.94% 31.67% -13.54% 33.64% -25.44% -
  Horiz. % 124.53% 89.68% 113.43% 86.15% 99.64% 74.56% 100.00%
EY 2.60 3.61 2.85 3.76 3.25 4.34 3.24 -13.68%
  QoQ % -27.98% 26.67% -24.20% 15.69% -25.12% 33.95% -
  Horiz. % 80.25% 111.42% 87.96% 116.05% 100.31% 133.95% 100.00%
DY 1.08 0.00 2.67 0.69 1.06 0.00 2.96 -49.03%
  QoQ % 0.00% 0.00% 286.96% -34.91% 0.00% 0.00% -
  Horiz. % 36.49% 0.00% 90.20% 23.31% 35.81% 0.00% 100.00%
P/NAPS 2.35 2.27 2.32 2.38 2.38 2.16 2.10 7.81%
  QoQ % 3.52% -2.16% -2.52% 0.00% 10.19% 2.86% -
  Horiz. % 111.90% 108.10% 110.48% 113.33% 113.33% 102.86% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 28/02/19 08/11/18 29/08/18 17/05/18 27/02/18 -
Price 5.0500 5.5500 5.6000 5.6900 5.8400 6.4500 5.0000 -
P/RPS 4.32 4.44 4.47 4.52 4.81 4.68 4.00 5.28%
  QoQ % -2.70% -0.67% -1.11% -6.03% 2.78% 17.00% -
  Horiz. % 108.00% 111.00% 111.75% 113.00% 120.25% 117.00% 100.00%
P/EPS 35.07 27.61 34.92 26.29 31.71 27.77 30.47 9.86%
  QoQ % 27.02% -20.93% 32.83% -17.09% 14.19% -8.86% -
  Horiz. % 115.10% 90.61% 114.60% 86.28% 104.07% 91.14% 100.00%
EY 2.85 3.62 2.86 3.80 3.15 3.60 3.28 -8.97%
  QoQ % -21.27% 26.57% -24.74% 20.63% -12.50% 9.76% -
  Horiz. % 86.89% 110.37% 87.20% 115.85% 96.04% 109.76% 100.00%
DY 1.19 0.00 2.68 0.70 1.03 0.00 3.00 -46.11%
  QoQ % 0.00% 0.00% 282.86% -32.04% 0.00% 0.00% -
  Horiz. % 39.67% 0.00% 89.33% 23.33% 34.33% 0.00% 100.00%
P/NAPS 2.14 2.26 2.31 2.35 2.45 2.61 2.07 2.25%
  QoQ % -5.31% -2.16% -1.70% -4.08% -6.13% 26.09% -
  Horiz. % 103.38% 109.18% 111.59% 113.53% 118.36% 126.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS