Highlights

[SHANG] QoQ Cumulative 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 -     95.16%    YoY -     143.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 112,643 422,002 310,643 198,697 99,632 367,371 262,098 -43.08%
  QoQ % -73.31% 35.85% 56.34% 99.43% -72.88% 40.17% -
  Horiz. % 42.98% 161.01% 118.52% 75.81% 38.01% 140.17% 100.00%
PBT 27,450 91,282 71,601 42,703 21,608 51,505 38,472 -20.17%
  QoQ % -69.93% 27.49% 67.67% 97.63% -58.05% 33.88% -
  Horiz. % 71.35% 237.27% 186.11% 111.00% 56.17% 133.88% 100.00%
Tax -6,534 -11,785 -8,000 -5,811 -2,676 -7,278 -6,040 5.39%
  QoQ % 44.56% -47.31% -37.67% -117.15% 63.23% -20.50% -
  Horiz. % 108.18% 195.12% 132.45% 96.21% 44.30% 120.50% 100.00%
NP 20,916 79,497 63,601 36,892 18,932 44,227 32,432 -25.37%
  QoQ % -73.69% 24.99% 72.40% 94.87% -57.19% 36.37% -
  Horiz. % 64.49% 245.12% 196.11% 113.75% 58.37% 136.37% 100.00%
NP to SH 18,688 69,959 55,922 32,428 16,616 35,353 25,946 -19.66%
  QoQ % -73.29% 25.10% 72.45% 95.16% -53.00% 36.26% -
  Horiz. % 72.03% 269.63% 215.53% 124.98% 64.04% 136.26% 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 91,727 342,505 247,042 161,805 80,700 323,144 229,666 -45.80%
  QoQ % -73.22% 38.64% 52.68% 100.50% -75.03% 40.70% -
  Horiz. % 39.94% 149.13% 107.57% 70.45% 35.14% 140.70% 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 13,199 13,200 - 35,220 13,192 -
  QoQ % 0.00% 200.01% -0.00% 0.00% 0.00% 166.97% -
  Horiz. % 0.00% 300.16% 100.05% 100.05% 0.00% 266.97% 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 4.24 % 8.84 % 7.19 % 4.24 % 2.17 % 4.72 % 3.51 % 13.44%
  QoQ % -52.04% 22.95% 69.58% 95.39% -54.03% 34.47% -
  Horiz. % 120.80% 251.85% 204.84% 120.80% 61.82% 134.47% 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 25.58 95.91 70.60 45.16 22.67 83.44 59.60 -43.13%
  QoQ % -73.33% 35.85% 56.33% 99.21% -72.83% 40.00% -
  Horiz. % 42.92% 160.92% 118.46% 75.77% 38.04% 140.00% 100.00%
EPS 4.25 15.90 12.71 7.37 3.78 8.03 5.90 -19.66%
  QoQ % -73.27% 25.10% 72.46% 94.97% -52.93% 36.10% -
  Horiz. % 72.03% 269.49% 215.42% 124.92% 64.07% 136.10% 100.00%
DPS 0.00 9.00 3.00 3.00 0.00 8.00 3.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 300.00% 100.00% 100.00% 0.00% 266.67% 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 25.60 95.91 70.60 45.16 22.64 83.49 59.57 -43.08%
  QoQ % -73.31% 35.85% 56.33% 99.47% -72.88% 40.15% -
  Horiz. % 42.97% 161.00% 118.52% 75.81% 38.01% 140.15% 100.00%
EPS 4.25 15.90 12.71 7.37 3.78 8.03 5.90 -19.66%
  QoQ % -73.27% 25.10% 72.46% 94.97% -52.93% 36.10% -
  Horiz. % 72.03% 269.49% 215.42% 124.92% 64.07% 136.10% 100.00%
DPS 0.00 9.00 3.00 3.00 0.00 8.00 3.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 300.00% 100.00% 100.00% 0.00% 266.67% 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 10.36 2.78 4.19 4.87 8.38 2.19 3.04 126.63%
  QoQ % 272.66% -33.65% -13.96% -41.89% 282.65% -27.96% -
  Horiz. % 340.79% 91.45% 137.83% 160.20% 275.66% 72.04% 100.00%
P/EPS 62.44 16.79 23.29 29.85 50.26 22.79 30.68 60.67%
  QoQ % 271.89% -27.91% -21.98% -40.61% 120.54% -25.72% -
  Horiz. % 203.52% 54.73% 75.91% 97.29% 163.82% 74.28% 100.00%
EY 1.60 5.96 4.29 3.35 1.99 4.39 3.26 -37.81%
  QoQ % -73.15% 38.93% 28.06% 68.34% -54.67% 34.66% -
  Horiz. % 49.08% 182.82% 131.60% 102.76% 61.04% 134.66% 100.00%
DY 0.00 3.37 1.01 1.36 0.00 4.37 1.66 -
  QoQ % 0.00% 233.66% -25.74% 0.00% 0.00% 163.25% -
  Horiz. % 0.00% 203.01% 60.84% 81.93% 0.00% 263.25% 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 10.36 2.74 3.98 5.98 9.49 2.13 3.12 122.73%
  QoQ % 278.10% -31.16% -33.44% -36.99% 345.54% -31.73% -
  Horiz. % 332.05% 87.82% 127.56% 191.67% 304.17% 68.27% 100.00%
P/EPS 62.44 16.54 22.11 36.64 56.88 22.17 31.53 57.76%
  QoQ % 277.51% -25.19% -39.66% -35.58% 156.56% -29.69% -
  Horiz. % 198.03% 52.46% 70.12% 116.21% 180.40% 70.31% 100.00%
EY 1.60 6.05 4.52 2.73 1.76 4.51 3.17 -36.63%
  QoQ % -73.55% 33.85% 65.57% 55.11% -60.98% 42.27% -
  Horiz. % 50.47% 190.85% 142.59% 86.12% 55.52% 142.27% 100.00%
DY 0.00 3.42 1.07 1.11 0.00 4.49 1.61 -
  QoQ % 0.00% 219.63% -3.60% 0.00% 0.00% 178.88% -
  Horiz. % 0.00% 212.42% 66.46% 68.94% 0.00% 278.88% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
2. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
3. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
5. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
6. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
7. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
8. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers