Highlights

[SHANG] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     25.10%    YoY -     97.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 325,309 214,311 112,643 422,002 310,643 198,697 99,632 119.93%
  QoQ % 51.79% 90.26% -73.31% 35.85% 56.34% 99.43% -
  Horiz. % 326.51% 215.10% 113.06% 423.56% 311.79% 199.43% 100.00%
PBT 65,220 44,764 27,450 91,282 71,601 42,703 21,608 108.71%
  QoQ % 45.70% 63.07% -69.93% 27.49% 67.67% 97.63% -
  Horiz. % 301.83% 207.16% 127.04% 422.45% 331.36% 197.63% 100.00%
Tax -16,724 -11,599 -6,534 -11,785 -8,000 -5,811 -2,676 238.91%
  QoQ % -44.18% -77.52% 44.56% -47.31% -37.67% -117.15% -
  Horiz. % 624.96% 433.45% 244.17% 440.40% 298.95% 217.15% 100.00%
NP 48,496 33,165 20,916 79,497 63,601 36,892 18,932 87.11%
  QoQ % 46.23% 58.56% -73.69% 24.99% 72.40% 94.87% -
  Horiz. % 256.16% 175.18% 110.48% 419.91% 335.94% 194.87% 100.00%
NP to SH 44,158 29,841 18,688 69,959 55,922 32,428 16,616 91.75%
  QoQ % 47.98% 59.68% -73.29% 25.10% 72.45% 95.16% -
  Horiz. % 265.76% 179.59% 112.47% 421.03% 336.56% 195.16% 100.00%
Tax Rate 25.64 % 25.91 % 23.80 % 12.91 % 11.17 % 13.61 % 12.38 % 62.41%
  QoQ % -1.04% 8.87% 84.35% 15.58% -17.93% 9.94% -
  Horiz. % 207.11% 209.29% 192.25% 104.28% 90.23% 109.94% 100.00%
Total Cost 276,813 181,146 91,727 342,505 247,042 161,805 80,700 127.27%
  QoQ % 52.81% 97.48% -73.22% 38.64% 52.68% 100.50% -
  Horiz. % 343.01% 224.47% 113.66% 424.42% 306.12% 200.50% 100.00%
Net Worth 439,972 439,795 440,342 791,812 777,760 764,191 764,160 -30.77%
  QoQ % 0.04% -0.12% -44.39% 1.81% 1.78% 0.00% -
  Horiz. % 57.58% 57.55% 57.62% 103.62% 101.78% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,199 13,193 - 39,599 13,199 13,200 - -
  QoQ % 0.04% 0.00% 0.00% 200.01% -0.00% 0.00% -
  Horiz. % 99.99% 99.95% 0.00% 300.00% 100.00% 100.00% -
Div Payout % 29.89 % 44.21 % - % 56.60 % 23.60 % 40.71 % - % -
  QoQ % -32.39% 0.00% 0.00% 139.83% -42.03% 0.00% -
  Horiz. % 73.42% 108.60% 0.00% 139.03% 57.97% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 439,972 439,795 440,342 791,812 777,760 764,191 764,160 -30.77%
  QoQ % 0.04% -0.12% -44.39% 1.81% 1.78% 0.00% -
  Horiz. % 57.58% 57.55% 57.62% 103.62% 101.78% 100.00% 100.00%
NOSH 439,972 439,795 440,342 439,993 439,984 440,000 439,576 0.06%
  QoQ % 0.04% -0.12% 0.08% 0.00% -0.00% 0.10% -
  Horiz. % 100.09% 100.05% 100.17% 100.09% 100.09% 100.10% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.91 % 15.48 % 18.57 % 18.84 % 20.47 % 18.57 % 19.00 % -14.91%
  QoQ % -3.68% -16.64% -1.43% -7.96% 10.23% -2.26% -
  Horiz. % 78.47% 81.47% 97.74% 99.16% 107.74% 97.74% 100.00%
ROE 10.04 % 6.79 % 4.24 % 8.84 % 7.19 % 4.24 % 2.17 % 177.40%
  QoQ % 47.86% 60.14% -52.04% 22.95% 69.58% 95.39% -
  Horiz. % 462.67% 312.90% 195.39% 407.37% 331.34% 195.39% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.94 48.73 25.58 95.91 70.60 45.16 22.67 119.77%
  QoQ % 51.73% 90.50% -73.33% 35.85% 56.33% 99.21% -
  Horiz. % 326.16% 214.95% 112.84% 423.07% 311.42% 199.21% 100.00%
EPS 10.04 6.78 4.25 15.90 12.71 7.37 3.78 91.68%
  QoQ % 48.08% 59.53% -73.27% 25.10% 72.46% 94.97% -
  Horiz. % 265.61% 179.37% 112.43% 420.63% 336.24% 194.97% 100.00%
DPS 3.00 3.00 0.00 9.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 300.00% 100.00% 100.00% -
NAPS 1.0000 1.0000 1.0000 1.7996 1.7677 1.7368 1.7384 -30.81%
  QoQ % 0.00% 0.00% -44.43% 1.80% 1.78% -0.09% -
  Horiz. % 57.52% 57.52% 57.52% 103.52% 101.69% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.93 48.71 25.60 95.91 70.60 45.16 22.64 119.95%
  QoQ % 51.78% 90.27% -73.31% 35.85% 56.33% 99.47% -
  Horiz. % 326.55% 215.15% 113.07% 423.63% 311.84% 199.47% 100.00%
EPS 10.04 6.78 4.25 15.90 12.71 7.37 3.78 91.68%
  QoQ % 48.08% 59.53% -73.27% 25.10% 72.46% 94.97% -
  Horiz. % 265.61% 179.37% 112.43% 420.63% 336.24% 194.97% 100.00%
DPS 3.00 3.00 0.00 9.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 300.00% 100.00% 100.00% -
NAPS 0.9999 0.9995 1.0008 1.7996 1.7676 1.7368 1.7367 -30.77%
  QoQ % 0.04% -0.13% -44.39% 1.81% 1.77% 0.01% -
  Horiz. % 57.57% 57.55% 57.63% 103.62% 101.78% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.4100 2.8200 2.6500 2.6700 2.9600 2.2000 1.9000 -
P/RPS 3.26 5.79 10.36 2.78 4.19 4.87 8.38 -46.68%
  QoQ % -43.70% -44.11% 272.66% -33.65% -13.96% -41.89% -
  Horiz. % 38.90% 69.09% 123.63% 33.17% 50.00% 58.11% 100.00%
P/EPS 24.01 41.56 62.44 16.79 23.29 29.85 50.26 -38.86%
  QoQ % -42.23% -33.44% 271.89% -27.91% -21.98% -40.61% -
  Horiz. % 47.77% 82.69% 124.23% 33.41% 46.34% 59.39% 100.00%
EY 4.16 2.41 1.60 5.96 4.29 3.35 1.99 63.42%
  QoQ % 72.61% 50.63% -73.15% 38.93% 28.06% 68.34% -
  Horiz. % 209.05% 121.11% 80.40% 299.50% 215.58% 168.34% 100.00%
DY 1.24 1.06 0.00 3.37 1.01 1.36 0.00 -
  QoQ % 16.98% 0.00% 0.00% 233.66% -25.74% 0.00% -
  Horiz. % 91.18% 77.94% 0.00% 247.79% 74.26% 100.00% -
P/NAPS 2.41 2.82 2.65 1.48 1.67 1.27 1.09 69.64%
  QoQ % -14.54% 6.42% 79.05% -11.38% 31.50% 16.51% -
  Horiz. % 221.10% 258.72% 243.12% 135.78% 153.21% 116.51% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 -
Price 2.3000 2.5900 2.6500 2.6300 2.8100 2.7000 2.1500 -
P/RPS 3.11 5.32 10.36 2.74 3.98 5.98 9.49 -52.43%
  QoQ % -41.54% -48.65% 278.10% -31.16% -33.44% -36.99% -
  Horiz. % 32.77% 56.06% 109.17% 28.87% 41.94% 63.01% 100.00%
P/EPS 22.92 38.17 62.44 16.54 22.11 36.64 56.88 -45.41%
  QoQ % -39.95% -38.87% 277.51% -25.19% -39.66% -35.58% -
  Horiz. % 40.30% 67.11% 109.77% 29.08% 38.87% 64.42% 100.00%
EY 4.36 2.62 1.60 6.05 4.52 2.73 1.76 82.98%
  QoQ % 66.41% 63.75% -73.55% 33.85% 65.57% 55.11% -
  Horiz. % 247.73% 148.86% 90.91% 343.75% 256.82% 155.11% 100.00%
DY 1.30 1.16 0.00 3.42 1.07 1.11 0.00 -
  QoQ % 12.07% 0.00% 0.00% 219.63% -3.60% 0.00% -
  Horiz. % 117.12% 104.50% 0.00% 308.11% 96.40% 100.00% -
P/NAPS 2.30 2.59 2.65 1.46 1.59 1.55 1.24 50.91%
  QoQ % -11.20% -2.26% 81.51% -8.18% 2.58% 25.00% -
  Horiz. % 185.48% 208.87% 213.71% 117.74% 128.23% 125.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers