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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers