Highlights

[SHANG] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     72.45%    YoY -     115.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 214,311 112,643 422,002 310,643 198,697 99,632 367,371 -30.25%
  QoQ % 90.26% -73.31% 35.85% 56.34% 99.43% -72.88% -
  Horiz. % 58.34% 30.66% 114.87% 84.56% 54.09% 27.12% 100.00%
PBT 44,764 27,450 91,282 71,601 42,703 21,608 51,505 -8.95%
  QoQ % 63.07% -69.93% 27.49% 67.67% 97.63% -58.05% -
  Horiz. % 86.91% 53.30% 177.23% 139.02% 82.91% 41.95% 100.00%
Tax -11,599 -6,534 -11,785 -8,000 -5,811 -2,676 -7,278 36.56%
  QoQ % -77.52% 44.56% -47.31% -37.67% -117.15% 63.23% -
  Horiz. % 159.37% 89.78% 161.93% 109.92% 79.84% 36.77% 100.00%
NP 33,165 20,916 79,497 63,601 36,892 18,932 44,227 -17.50%
  QoQ % 58.56% -73.69% 24.99% 72.40% 94.87% -57.19% -
  Horiz. % 74.99% 47.29% 179.75% 143.81% 83.42% 42.81% 100.00%
NP to SH 29,841 18,688 69,959 55,922 32,428 16,616 35,353 -10.71%
  QoQ % 59.68% -73.29% 25.10% 72.45% 95.16% -53.00% -
  Horiz. % 84.41% 52.86% 197.89% 158.18% 91.73% 47.00% 100.00%
Tax Rate 25.91 % 23.80 % 12.91 % 11.17 % 13.61 % 12.38 % 14.13 % 49.98%
  QoQ % 8.87% 84.35% 15.58% -17.93% 9.94% -12.38% -
  Horiz. % 183.37% 168.44% 91.37% 79.05% 96.32% 87.61% 100.00%
Total Cost 181,146 91,727 342,505 247,042 161,805 80,700 323,144 -32.09%
  QoQ % 97.48% -73.22% 38.64% 52.68% 100.50% -75.03% -
  Horiz. % 56.06% 28.39% 105.99% 76.45% 50.07% 24.97% 100.00%
Net Worth 439,795 440,342 791,812 777,760 764,191 764,160 748,708 -29.93%
  QoQ % -0.12% -44.39% 1.81% 1.78% 0.00% 2.06% -
  Horiz. % 58.74% 58.81% 105.76% 103.88% 102.07% 102.06% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,193 - 39,599 13,199 13,200 - 35,220 -48.13%
  QoQ % 0.00% 0.00% 200.01% -0.00% 0.00% 0.00% -
  Horiz. % 37.46% 0.00% 112.43% 37.48% 37.48% 0.00% 100.00%
Div Payout % 44.21 % - % 56.60 % 23.60 % 40.71 % - % 99.63 % -41.91%
  QoQ % 0.00% 0.00% 139.83% -42.03% 0.00% 0.00% -
  Horiz. % 44.37% 0.00% 56.81% 23.69% 40.86% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 439,795 440,342 791,812 777,760 764,191 764,160 748,708 -29.93%
  QoQ % -0.12% -44.39% 1.81% 1.78% 0.00% 2.06% -
  Horiz. % 58.74% 58.81% 105.76% 103.88% 102.07% 102.06% 100.00%
NOSH 439,795 440,342 439,993 439,984 440,000 439,576 440,261 -0.07%
  QoQ % -0.12% 0.08% 0.00% -0.00% 0.10% -0.16% -
  Horiz. % 99.89% 100.02% 99.94% 99.94% 99.94% 99.84% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.48 % 18.57 % 18.84 % 20.47 % 18.57 % 19.00 % 12.04 % 18.29%
  QoQ % -16.64% -1.43% -7.96% 10.23% -2.26% 57.81% -
  Horiz. % 128.57% 154.24% 156.48% 170.02% 154.24% 157.81% 100.00%
ROE 6.79 % 4.24 % 8.84 % 7.19 % 4.24 % 2.17 % 4.72 % 27.52%
  QoQ % 60.14% -52.04% 22.95% 69.58% 95.39% -54.03% -
  Horiz. % 143.86% 89.83% 187.29% 152.33% 89.83% 45.97% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.73 25.58 95.91 70.60 45.16 22.67 83.44 -30.20%
  QoQ % 90.50% -73.33% 35.85% 56.33% 99.21% -72.83% -
  Horiz. % 58.40% 30.66% 114.94% 84.61% 54.12% 27.17% 100.00%
EPS 6.78 4.25 15.90 12.71 7.37 3.78 8.03 -10.70%
  QoQ % 59.53% -73.27% 25.10% 72.46% 94.97% -52.93% -
  Horiz. % 84.43% 52.93% 198.01% 158.28% 91.78% 47.07% 100.00%
DPS 3.00 0.00 9.00 3.00 3.00 0.00 8.00 -48.09%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 112.50% 37.50% 37.50% 0.00% 100.00%
NAPS 1.0000 1.0000 1.7996 1.7677 1.7368 1.7384 1.7006 -29.88%
  QoQ % 0.00% -44.43% 1.80% 1.78% -0.09% 2.22% -
  Horiz. % 58.80% 58.80% 105.82% 103.95% 102.13% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.71 25.60 95.91 70.60 45.16 22.64 83.49 -30.25%
  QoQ % 90.27% -73.31% 35.85% 56.33% 99.47% -72.88% -
  Horiz. % 58.34% 30.66% 114.88% 84.56% 54.09% 27.12% 100.00%
EPS 6.78 4.25 15.90 12.71 7.37 3.78 8.03 -10.70%
  QoQ % 59.53% -73.27% 25.10% 72.46% 94.97% -52.93% -
  Horiz. % 84.43% 52.93% 198.01% 158.28% 91.78% 47.07% 100.00%
DPS 3.00 0.00 9.00 3.00 3.00 0.00 8.00 -48.09%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 112.50% 37.50% 37.50% 0.00% 100.00%
NAPS 0.9995 1.0008 1.7996 1.7676 1.7368 1.7367 1.7016 -29.93%
  QoQ % -0.13% -44.39% 1.81% 1.77% 0.01% 2.06% -
  Horiz. % 58.74% 58.82% 105.76% 103.88% 102.07% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.8200 2.6500 2.6700 2.9600 2.2000 1.9000 1.8300 -
P/RPS 5.79 10.36 2.78 4.19 4.87 8.38 2.19 91.54%
  QoQ % -44.11% 272.66% -33.65% -13.96% -41.89% 282.65% -
  Horiz. % 264.38% 473.06% 126.94% 191.32% 222.37% 382.65% 100.00%
P/EPS 41.56 62.44 16.79 23.29 29.85 50.26 22.79 49.43%
  QoQ % -33.44% 271.89% -27.91% -21.98% -40.61% 120.54% -
  Horiz. % 182.36% 273.98% 73.67% 102.19% 130.98% 220.54% 100.00%
EY 2.41 1.60 5.96 4.29 3.35 1.99 4.39 -33.03%
  QoQ % 50.63% -73.15% 38.93% 28.06% 68.34% -54.67% -
  Horiz. % 54.90% 36.45% 135.76% 97.72% 76.31% 45.33% 100.00%
DY 1.06 0.00 3.37 1.01 1.36 0.00 4.37 -61.21%
  QoQ % 0.00% 0.00% 233.66% -25.74% 0.00% 0.00% -
  Horiz. % 24.26% 0.00% 77.12% 23.11% 31.12% 0.00% 100.00%
P/NAPS 2.82 2.65 1.48 1.67 1.27 1.09 1.08 89.95%
  QoQ % 6.42% 79.05% -11.38% 31.50% 16.51% 0.93% -
  Horiz. % 261.11% 245.37% 137.04% 154.63% 117.59% 100.93% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 24/02/10 -
Price 2.5900 2.6500 2.6300 2.8100 2.7000 2.1500 1.7800 -
P/RPS 5.32 10.36 2.74 3.98 5.98 9.49 2.13 84.40%
  QoQ % -48.65% 278.10% -31.16% -33.44% -36.99% 345.54% -
  Horiz. % 249.77% 486.38% 128.64% 186.85% 280.75% 445.54% 100.00%
P/EPS 38.17 62.44 16.54 22.11 36.64 56.88 22.17 43.79%
  QoQ % -38.87% 277.51% -25.19% -39.66% -35.58% 156.56% -
  Horiz. % 172.17% 281.64% 74.61% 99.73% 165.27% 256.56% 100.00%
EY 2.62 1.60 6.05 4.52 2.73 1.76 4.51 -30.45%
  QoQ % 63.75% -73.55% 33.85% 65.57% 55.11% -60.98% -
  Horiz. % 58.09% 35.48% 134.15% 100.22% 60.53% 39.02% 100.00%
DY 1.16 0.00 3.42 1.07 1.11 0.00 4.49 -59.54%
  QoQ % 0.00% 0.00% 219.63% -3.60% 0.00% 0.00% -
  Horiz. % 25.84% 0.00% 76.17% 23.83% 24.72% 0.00% 100.00%
P/NAPS 2.59 2.65 1.46 1.59 1.55 1.24 1.05 82.86%
  QoQ % -2.26% 81.51% -8.18% 2.58% 25.00% 18.10% -
  Horiz. % 246.67% 252.38% 139.05% 151.43% 147.62% 118.10% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers