Highlights

[SHANG] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     94.99%    YoY -     -40.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 198,697 99,632 367,371 262,098 169,041 90,458 415,447 -38.92%
  QoQ % 99.43% -72.88% 40.17% 55.05% 86.87% -78.23% -
  Horiz. % 47.83% 23.98% 88.43% 63.09% 40.69% 21.77% 100.00%
PBT 42,703 21,608 51,505 38,472 19,902 14,012 71,474 -29.13%
  QoQ % 97.63% -58.05% 33.88% 93.31% 42.04% -80.40% -
  Horiz. % 59.75% 30.23% 72.06% 53.83% 27.85% 19.60% 100.00%
Tax -5,811 -2,676 -7,278 -6,040 -3,360 -2,087 -13,690 -43.61%
  QoQ % -117.15% 63.23% -20.50% -79.76% -61.00% 84.76% -
  Horiz. % 42.45% 19.55% 53.16% 44.12% 24.54% 15.24% 100.00%
NP 36,892 18,932 44,227 32,432 16,542 11,925 57,784 -25.92%
  QoQ % 94.87% -57.19% 36.37% 96.06% 38.72% -79.36% -
  Horiz. % 63.84% 32.76% 76.54% 56.13% 28.63% 20.64% 100.00%
NP to SH 32,428 16,616 35,353 25,946 13,306 10,129 49,267 -24.39%
  QoQ % 95.16% -53.00% 36.26% 94.99% 31.37% -79.44% -
  Horiz. % 65.82% 33.73% 71.76% 52.66% 27.01% 20.56% 100.00%
Tax Rate 13.61 % 12.38 % 14.13 % 15.70 % 16.88 % 14.89 % 19.15 % -20.41%
  QoQ % 9.94% -12.38% -10.00% -6.99% 13.36% -22.25% -
  Horiz. % 71.07% 64.65% 73.79% 81.98% 88.15% 77.75% 100.00%
Total Cost 161,805 80,700 323,144 229,666 152,499 78,533 357,663 -41.15%
  QoQ % 100.50% -75.03% 40.70% 50.60% 94.18% -78.04% -
  Horiz. % 45.24% 22.56% 90.35% 64.21% 42.64% 21.96% 100.00%
Net Worth 764,191 764,160 748,708 738,449 737,117 750,118 739,136 2.25%
  QoQ % 0.00% 2.06% 1.39% 0.18% -1.73% 1.49% -
  Horiz. % 103.39% 103.39% 101.29% 99.91% 99.73% 101.49% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,200 - 35,220 13,192 13,217 - 21,994 -28.92%
  QoQ % 0.00% 0.00% 166.97% -0.19% 0.00% 0.00% -
  Horiz. % 60.02% 0.00% 160.14% 59.98% 60.10% 0.00% 100.00%
Div Payout % 40.71 % - % 99.63 % 50.85 % 99.34 % - % 44.64 % -5.97%
  QoQ % 0.00% 0.00% 95.93% -48.81% 0.00% 0.00% -
  Horiz. % 91.20% 0.00% 223.19% 113.91% 222.54% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 764,191 764,160 748,708 738,449 737,117 750,118 739,136 2.25%
  QoQ % 0.00% 2.06% 1.39% 0.18% -1.73% 1.49% -
  Horiz. % 103.39% 103.39% 101.29% 99.91% 99.73% 101.49% 100.00%
NOSH 440,000 439,576 440,261 439,762 440,596 440,391 439,883 0.02%
  QoQ % 0.10% -0.16% 0.11% -0.19% 0.05% 0.12% -
  Horiz. % 100.03% 99.93% 100.09% 99.97% 100.16% 100.12% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.57 % 19.00 % 12.04 % 12.37 % 9.79 % 13.18 % 13.91 % 21.31%
  QoQ % -2.26% 57.81% -2.67% 26.35% -25.72% -5.25% -
  Horiz. % 133.50% 136.59% 86.56% 88.93% 70.38% 94.75% 100.00%
ROE 4.24 % 2.17 % 4.72 % 3.51 % 1.81 % 1.35 % 6.67 % -26.13%
  QoQ % 95.39% -54.03% 34.47% 93.92% 34.07% -79.76% -
  Horiz. % 63.57% 32.53% 70.76% 52.62% 27.14% 20.24% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.16 22.67 83.44 59.60 38.37 20.54 94.44 -38.93%
  QoQ % 99.21% -72.83% 40.00% 55.33% 86.81% -78.25% -
  Horiz. % 47.82% 24.00% 88.35% 63.11% 40.63% 21.75% 100.00%
EPS 7.37 3.78 8.03 5.90 3.02 2.30 11.20 -24.40%
  QoQ % 94.97% -52.93% 36.10% 95.36% 31.30% -79.46% -
  Horiz. % 65.80% 33.75% 71.70% 52.68% 26.96% 20.54% 100.00%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 5.00 -28.93%
  QoQ % 0.00% 0.00% 166.67% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 160.00% 60.00% 60.00% 0.00% 100.00%
NAPS 1.7368 1.7384 1.7006 1.6792 1.6730 1.7033 1.6803 2.24%
  QoQ % -0.09% 2.22% 1.27% 0.37% -1.78% 1.37% -
  Horiz. % 103.36% 103.46% 101.21% 99.93% 99.57% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.16 22.64 83.49 59.57 38.42 20.56 94.42 -38.92%
  QoQ % 99.47% -72.88% 40.15% 55.05% 86.87% -78.22% -
  Horiz. % 47.83% 23.98% 88.42% 63.09% 40.69% 21.78% 100.00%
EPS 7.37 3.78 8.03 5.90 3.02 2.30 11.20 -24.40%
  QoQ % 94.97% -52.93% 36.10% 95.36% 31.30% -79.46% -
  Horiz. % 65.80% 33.75% 71.70% 52.68% 26.96% 20.54% 100.00%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 5.00 -28.93%
  QoQ % 0.00% 0.00% 166.67% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 160.00% 60.00% 60.00% 0.00% 100.00%
NAPS 1.7368 1.7367 1.7016 1.6783 1.6753 1.7048 1.6799 2.25%
  QoQ % 0.01% 2.06% 1.39% 0.18% -1.73% 1.48% -
  Horiz. % 103.39% 103.38% 101.29% 99.90% 99.73% 101.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.2000 1.9000 1.8300 1.8100 1.7000 1.5500 1.6500 -
P/RPS 4.87 8.38 2.19 3.04 4.43 7.55 1.75 98.22%
  QoQ % -41.89% 282.65% -27.96% -31.38% -41.32% 331.43% -
  Horiz. % 278.29% 478.86% 125.14% 173.71% 253.14% 431.43% 100.00%
P/EPS 29.85 50.26 22.79 30.68 56.29 67.39 14.73 60.35%
  QoQ % -40.61% 120.54% -25.72% -45.50% -16.47% 357.50% -
  Horiz. % 202.65% 341.21% 154.72% 208.28% 382.15% 457.50% 100.00%
EY 3.35 1.99 4.39 3.26 1.78 1.48 6.79 -37.64%
  QoQ % 68.34% -54.67% 34.66% 83.15% 20.27% -78.20% -
  Horiz. % 49.34% 29.31% 64.65% 48.01% 26.22% 21.80% 100.00%
DY 1.36 0.00 4.37 1.66 1.76 0.00 3.03 -41.46%
  QoQ % 0.00% 0.00% 163.25% -5.68% 0.00% 0.00% -
  Horiz. % 44.88% 0.00% 144.22% 54.79% 58.09% 0.00% 100.00%
P/NAPS 1.27 1.09 1.08 1.08 1.02 0.91 0.98 18.92%
  QoQ % 16.51% 0.93% 0.00% 5.88% 12.09% -7.14% -
  Horiz. % 129.59% 111.22% 110.20% 110.20% 104.08% 92.86% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 -
Price 2.7000 2.1500 1.7800 1.8600 1.8200 1.9000 1.7200 -
P/RPS 5.98 9.49 2.13 3.12 4.74 9.25 1.82 121.50%
  QoQ % -36.99% 345.54% -31.73% -34.18% -48.76% 408.24% -
  Horiz. % 328.57% 521.43% 117.03% 171.43% 260.44% 508.24% 100.00%
P/EPS 36.64 56.88 22.17 31.53 60.26 82.61 15.36 78.81%
  QoQ % -35.58% 156.56% -29.69% -47.68% -27.05% 437.83% -
  Horiz. % 238.54% 370.31% 144.34% 205.27% 392.32% 537.83% 100.00%
EY 2.73 1.76 4.51 3.17 1.66 1.21 6.51 -44.06%
  QoQ % 55.11% -60.98% 42.27% 90.96% 37.19% -81.41% -
  Horiz. % 41.94% 27.04% 69.28% 48.69% 25.50% 18.59% 100.00%
DY 1.11 0.00 4.49 1.61 1.65 0.00 2.91 -47.50%
  QoQ % 0.00% 0.00% 178.88% -2.42% 0.00% 0.00% -
  Horiz. % 38.14% 0.00% 154.30% 55.33% 56.70% 0.00% 100.00%
P/NAPS 1.55 1.24 1.05 1.11 1.09 1.12 1.02 32.28%
  QoQ % 25.00% 18.10% -5.41% 1.83% -2.68% 9.80% -
  Horiz. % 151.96% 121.57% 102.94% 108.82% 106.86% 109.80% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers