Highlights

[SHANG] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -6.17%    YoY -     97.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 433,745 428,622 450,572 422,002 414,190 397,394 398,528 5.80%
  QoQ % 1.20% -4.87% 6.77% 1.89% 4.23% -0.28% -
  Horiz. % 108.84% 107.55% 113.06% 105.89% 103.93% 99.72% 100.00%
PBT 86,960 89,528 109,800 91,282 95,468 85,406 86,432 0.41%
  QoQ % -2.87% -18.46% 20.29% -4.38% 11.78% -1.19% -
  Horiz. % 100.61% 103.58% 127.04% 105.61% 110.45% 98.81% 100.00%
Tax -22,298 -23,198 -26,136 -11,785 -10,666 -11,622 -10,704 63.04%
  QoQ % 3.88% 11.24% -121.77% -10.48% 8.22% -8.58% -
  Horiz. % 208.32% 216.72% 244.17% 110.10% 99.65% 108.58% 100.00%
NP 64,661 66,330 83,664 79,497 84,801 73,784 75,728 -9.99%
  QoQ % -2.52% -20.72% 5.24% -6.26% 14.93% -2.57% -
  Horiz. % 85.39% 87.59% 110.48% 104.98% 111.98% 97.43% 100.00%
NP to SH 58,877 59,682 74,752 69,959 74,562 64,856 66,464 -7.76%
  QoQ % -1.35% -20.16% 6.85% -6.17% 14.97% -2.42% -
  Horiz. % 88.59% 89.80% 112.47% 105.26% 112.19% 97.58% 100.00%
Tax Rate 25.64 % 25.91 % 23.80 % 12.91 % 11.17 % 13.61 % 12.38 % 62.41%
  QoQ % -1.04% 8.87% 84.35% 15.58% -17.93% 9.94% -
  Horiz. % 207.11% 209.29% 192.25% 104.28% 90.23% 109.94% 100.00%
Total Cost 369,084 362,292 366,908 342,505 329,389 323,610 322,800 9.33%
  QoQ % 1.87% -1.26% 7.12% 3.98% 1.79% 0.25% -
  Horiz. % 114.34% 112.23% 113.66% 106.10% 102.04% 100.25% 100.00%
Net Worth 439,972 439,795 440,342 791,812 777,760 764,191 764,160 -30.77%
  QoQ % 0.04% -0.12% -44.39% 1.81% 1.78% 0.00% -
  Horiz. % 57.58% 57.55% 57.62% 103.62% 101.78% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 17,598 26,387 - 39,599 17,599 26,400 - -
  QoQ % -33.31% 0.00% 0.00% 125.00% -33.34% 0.00% -
  Horiz. % 66.66% 99.95% 0.00% 150.00% 66.66% 100.00% -
Div Payout % 29.89 % 44.21 % - % 56.60 % 23.60 % 40.71 % - % -
  QoQ % -32.39% 0.00% 0.00% 139.83% -42.03% 0.00% -
  Horiz. % 73.42% 108.60% 0.00% 139.03% 57.97% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 439,972 439,795 440,342 791,812 777,760 764,191 764,160 -30.77%
  QoQ % 0.04% -0.12% -44.39% 1.81% 1.78% 0.00% -
  Horiz. % 57.58% 57.55% 57.62% 103.62% 101.78% 100.00% 100.00%
NOSH 439,972 439,795 440,342 439,993 439,984 440,000 439,576 0.06%
  QoQ % 0.04% -0.12% 0.08% 0.00% -0.00% 0.10% -
  Horiz. % 100.09% 100.05% 100.17% 100.09% 100.09% 100.10% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.91 % 15.48 % 18.57 % 18.84 % 20.47 % 18.57 % 19.00 % -14.91%
  QoQ % -3.68% -16.64% -1.43% -7.96% 10.23% -2.26% -
  Horiz. % 78.47% 81.47% 97.74% 99.16% 107.74% 97.74% 100.00%
ROE 13.38 % 13.57 % 16.98 % 8.84 % 9.59 % 8.49 % 8.70 % 33.20%
  QoQ % -1.40% -20.08% 92.08% -7.82% 12.96% -2.41% -
  Horiz. % 153.79% 155.98% 195.17% 101.61% 110.23% 97.59% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.58 97.46 102.32 95.91 94.14 90.32 90.66 5.74%
  QoQ % 1.15% -4.75% 6.68% 1.88% 4.23% -0.38% -
  Horiz. % 108.74% 107.50% 112.86% 105.79% 103.84% 99.62% 100.00%
EPS 13.39 13.56 17.00 15.90 16.95 14.74 15.12 -7.77%
  QoQ % -1.25% -20.24% 6.92% -6.19% 14.99% -2.51% -
  Horiz. % 88.56% 89.68% 112.43% 105.16% 112.10% 97.49% 100.00%
DPS 4.00 6.00 0.00 9.00 4.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 125.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 150.00% 66.67% 100.00% -
NAPS 1.0000 1.0000 1.0000 1.7996 1.7677 1.7368 1.7384 -30.81%
  QoQ % 0.00% 0.00% -44.43% 1.80% 1.78% -0.09% -
  Horiz. % 57.52% 57.52% 57.52% 103.52% 101.69% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.58 97.41 102.40 95.91 94.13 90.32 90.57 5.81%
  QoQ % 1.20% -4.87% 6.77% 1.89% 4.22% -0.28% -
  Horiz. % 108.84% 107.55% 113.06% 105.90% 103.93% 99.72% 100.00%
EPS 13.38 13.56 16.99 15.90 16.95 14.74 15.11 -7.78%
  QoQ % -1.33% -20.19% 6.86% -6.19% 14.99% -2.45% -
  Horiz. % 88.55% 89.74% 112.44% 105.23% 112.18% 97.55% 100.00%
DPS 4.00 6.00 0.00 9.00 4.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 125.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 150.00% 66.67% 100.00% -
NAPS 0.9999 0.9995 1.0008 1.7996 1.7676 1.7368 1.7367 -30.77%
  QoQ % 0.04% -0.13% -44.39% 1.81% 1.77% 0.01% -
  Horiz. % 57.57% 57.55% 57.63% 103.62% 101.78% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.4100 2.8200 2.6500 2.6700 2.9600 2.2000 1.9000 -
P/RPS 2.44 2.89 2.59 2.78 3.14 2.44 2.10 10.51%
  QoQ % -15.57% 11.58% -6.83% -11.46% 28.69% 16.19% -
  Horiz. % 116.19% 137.62% 123.33% 132.38% 149.52% 116.19% 100.00%
P/EPS 18.01 20.78 15.61 16.79 17.47 14.93 12.57 27.06%
  QoQ % -13.33% 33.12% -7.03% -3.89% 17.01% 18.77% -
  Horiz. % 143.28% 165.31% 124.18% 133.57% 138.98% 118.77% 100.00%
EY 5.55 4.81 6.41 5.96 5.73 6.70 7.96 -21.35%
  QoQ % 15.38% -24.96% 7.55% 4.01% -14.48% -15.83% -
  Horiz. % 69.72% 60.43% 80.53% 74.87% 71.98% 84.17% 100.00%
DY 1.66 2.13 0.00 3.37 1.35 2.73 0.00 -
  QoQ % -22.07% 0.00% 0.00% 149.63% -50.55% 0.00% -
  Horiz. % 60.81% 78.02% 0.00% 123.44% 49.45% 100.00% -
P/NAPS 2.41 2.82 2.65 1.48 1.67 1.27 1.09 69.64%
  QoQ % -14.54% 6.42% 79.05% -11.38% 31.50% 16.51% -
  Horiz. % 221.10% 258.72% 243.12% 135.78% 153.21% 116.51% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 -
Price 2.3000 2.5900 2.6500 2.6300 2.8100 2.7000 2.1500 -
P/RPS 2.33 2.66 2.59 2.74 2.98 2.99 2.37 -1.13%
  QoQ % -12.41% 2.70% -5.47% -8.05% -0.33% 26.16% -
  Horiz. % 98.31% 112.24% 109.28% 115.61% 125.74% 126.16% 100.00%
P/EPS 17.19 19.09 15.61 16.54 16.58 18.32 14.22 13.47%
  QoQ % -9.95% 22.29% -5.62% -0.24% -9.50% 28.83% -
  Horiz. % 120.89% 134.25% 109.77% 116.32% 116.60% 128.83% 100.00%
EY 5.82 5.24 6.41 6.05 6.03 5.46 7.03 -11.82%
  QoQ % 11.07% -18.25% 5.95% 0.33% 10.44% -22.33% -
  Horiz. % 82.79% 74.54% 91.18% 86.06% 85.78% 77.67% 100.00%
DY 1.74 2.32 0.00 3.42 1.42 2.22 0.00 -
  QoQ % -25.00% 0.00% 0.00% 140.85% -36.04% 0.00% -
  Horiz. % 78.38% 104.50% 0.00% 154.05% 63.96% 100.00% -
P/NAPS 2.30 2.59 2.65 1.46 1.59 1.55 1.24 50.91%
  QoQ % -11.20% -2.26% 81.51% -8.18% 2.58% 25.00% -
  Horiz. % 185.48% 208.87% 213.71% 117.74% 128.23% 125.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers