Highlights

[SHANG] QoQ Cumulative 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 -     31.37%    YoY -     -44.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 99,632 367,371 262,098 169,041 90,458 415,447 316,316 -53.74%
  QoQ % -72.88% 40.17% 55.05% 86.87% -78.23% 31.34% -
  Horiz. % 31.50% 116.14% 82.86% 53.44% 28.60% 131.34% 100.00%
PBT 21,608 51,505 38,472 19,902 14,012 71,474 67,555 -53.26%
  QoQ % -58.05% 33.88% 93.31% 42.04% -80.40% 5.80% -
  Horiz. % 31.99% 76.24% 56.95% 29.46% 20.74% 105.80% 100.00%
Tax -2,676 -7,278 -6,040 -3,360 -2,087 -13,690 -16,308 -70.06%
  QoQ % 63.23% -20.50% -79.76% -61.00% 84.76% 16.05% -
  Horiz. % 16.41% 44.63% 37.04% 20.60% 12.80% 83.95% 100.00%
NP 18,932 44,227 32,432 16,542 11,925 57,784 51,247 -48.55%
  QoQ % -57.19% 36.37% 96.06% 38.72% -79.36% 12.76% -
  Horiz. % 36.94% 86.30% 63.29% 32.28% 23.27% 112.76% 100.00%
NP to SH 16,616 35,353 25,946 13,306 10,129 49,267 43,689 -47.54%
  QoQ % -53.00% 36.26% 94.99% 31.37% -79.44% 12.77% -
  Horiz. % 38.03% 80.92% 59.39% 30.46% 23.18% 112.77% 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 80,700 323,144 229,666 152,499 78,533 357,663 265,069 -54.78%
  QoQ % -75.03% 40.70% 50.60% 94.18% -78.04% 34.93% -
  Horiz. % 30.44% 121.91% 86.64% 57.53% 29.63% 134.93% 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 13,192 13,217 - 21,994 13,199 -
  QoQ % 0.00% 166.97% -0.19% 0.00% 0.00% 66.63% -
  Horiz. % 0.00% 266.84% 99.95% 100.14% 0.00% 166.63% 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 2.17 % 4.72 % 3.51 % 1.81 % 1.35 % 6.67 % 5.95 % -48.99%
  QoQ % -54.03% 34.47% 93.92% 34.07% -79.76% 12.10% -
  Horiz. % 36.47% 79.33% 58.99% 30.42% 22.69% 112.10% 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 22.67 83.44 59.60 38.37 20.54 94.44 71.89 -53.70%
  QoQ % -72.83% 40.00% 55.33% 86.81% -78.25% 31.37% -
  Horiz. % 31.53% 116.07% 82.90% 53.37% 28.57% 131.37% 100.00%
EPS 3.78 8.03 5.90 3.02 2.30 11.20 9.93 -47.51%
  QoQ % -52.93% 36.10% 95.36% 31.30% -79.46% 12.79% -
  Horiz. % 38.07% 80.87% 59.42% 30.41% 23.16% 112.79% 100.00%
DPS 0.00 8.00 3.00 3.00 0.00 5.00 3.00 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 266.67% 100.00% 100.00% 0.00% 166.67% 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 22.64 83.49 59.57 38.42 20.56 94.42 71.89 -53.74%
  QoQ % -72.88% 40.15% 55.05% 86.87% -78.22% 31.34% -
  Horiz. % 31.49% 116.14% 82.86% 53.44% 28.60% 131.34% 100.00%
EPS 3.78 8.03 5.90 3.02 2.30 11.20 9.93 -47.51%
  QoQ % -52.93% 36.10% 95.36% 31.30% -79.46% 12.79% -
  Horiz. % 38.07% 80.87% 59.42% 30.41% 23.16% 112.79% 100.00%
DPS 0.00 8.00 3.00 3.00 0.00 5.00 3.00 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 266.67% 100.00% 100.00% 0.00% 166.67% 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 8.38 2.19 3.04 4.43 7.55 1.75 2.03 157.56%
  QoQ % 282.65% -27.96% -31.38% -41.32% 331.43% -13.79% -
  Horiz. % 412.81% 107.88% 149.75% 218.23% 371.92% 86.21% 100.00%
P/EPS 50.26 22.79 30.68 56.29 67.39 14.73 14.70 127.12%
  QoQ % 120.54% -25.72% -45.50% -16.47% 357.50% 0.20% -
  Horiz. % 341.90% 155.03% 208.71% 382.93% 458.44% 100.20% 100.00%
EY 1.99 4.39 3.26 1.78 1.48 6.79 6.80 -55.95%
  QoQ % -54.67% 34.66% 83.15% 20.27% -78.20% -0.15% -
  Horiz. % 29.26% 64.56% 47.94% 26.18% 21.76% 99.85% 100.00%
DY 0.00 4.37 1.66 1.76 0.00 3.03 2.05 -
  QoQ % 0.00% 163.25% -5.68% 0.00% 0.00% 47.80% -
  Horiz. % 0.00% 213.17% 80.98% 85.85% 0.00% 147.80% 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 9.49 2.13 3.12 4.74 9.25 1.82 2.09 174.46%
  QoQ % 345.54% -31.73% -34.18% -48.76% 408.24% -12.92% -
  Horiz. % 454.07% 101.91% 149.28% 226.79% 442.58% 87.08% 100.00%
P/EPS 56.88 22.17 31.53 60.26 82.61 15.36 15.11 142.19%
  QoQ % 156.56% -29.69% -47.68% -27.05% 437.83% 1.65% -
  Horiz. % 376.44% 146.72% 208.67% 398.81% 546.72% 101.65% 100.00%
EY 1.76 4.51 3.17 1.66 1.21 6.51 6.62 -58.69%
  QoQ % -60.98% 42.27% 90.96% 37.19% -81.41% -1.66% -
  Horiz. % 26.59% 68.13% 47.89% 25.08% 18.28% 98.34% 100.00%
DY 0.00 4.49 1.61 1.65 0.00 2.91 2.00 -
  QoQ % 0.00% 178.88% -2.42% 0.00% 0.00% 45.50% -
  Horiz. % 0.00% 224.50% 80.50% 82.50% 0.00% 145.50% 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.
 


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
 
 

286  290  593  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.005 
 FINTEC 0.105+0.015 
 PDZ 0.215+0.01 
 MQTECH 0.095+0.005 
 DGB 0.055+0.005 
 AIRASIA 0.735+0.03 
 IRIS 0.28-0.01 
 EDUSPEC 0.025+0.005 
 PDZ-WB 0.0550.00 
 LUSTER 0.135+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers