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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

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