Highlights

[SHANG] QoQ Quarter Result on 2009-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -68.63%    YoY -     277.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 99,632 105,273 93,057 78,583 90,458 99,131 110,954 -6.93%
  QoQ % -5.36% 13.13% 18.42% -13.13% -8.75% -10.66% -
  Horiz. % 89.80% 94.88% 83.87% 70.82% 81.53% 89.34% 100.00%
PBT 21,608 13,033 18,570 5,890 14,012 3,919 28,964 -17.76%
  QoQ % 65.79% -29.82% 215.28% -57.96% 257.54% -86.47% -
  Horiz. % 74.60% 45.00% 64.11% 20.34% 48.38% 13.53% 100.00%
Tax -2,676 -1,238 -2,680 -1,273 -2,087 2,618 -5,711 -39.70%
  QoQ % -116.16% 53.81% -110.53% 39.00% -179.72% 145.84% -
  Horiz. % 46.86% 21.68% 46.93% 22.29% 36.54% -45.84% 100.00%
NP 18,932 11,795 15,890 4,617 11,925 6,537 23,253 -12.82%
  QoQ % 60.51% -25.77% 244.16% -61.28% 82.42% -71.89% -
  Horiz. % 81.42% 50.72% 68.34% 19.86% 51.28% 28.11% 100.00%
NP to SH 16,616 9,407 12,640 3,177 10,129 5,578 19,917 -11.39%
  QoQ % 76.63% -25.58% 297.86% -68.63% 81.59% -71.99% -
  Horiz. % 83.43% 47.23% 63.46% 15.95% 50.86% 28.01% 100.00%
Tax Rate 12.38 % 9.50 % 14.43 % 21.61 % 14.89 % -66.80 % 19.72 % -26.70%
  QoQ % 30.32% -34.16% -33.23% 45.13% 122.29% -438.74% -
  Horiz. % 62.78% 48.17% 73.17% 109.58% 75.51% -338.74% 100.00%
Total Cost 80,700 93,478 77,167 73,966 78,533 92,594 87,701 -5.40%
  QoQ % -13.67% 21.14% 4.33% -5.82% -15.19% 5.58% -
  Horiz. % 92.02% 106.59% 87.99% 84.34% 89.55% 105.58% 100.00%
Net Worth 764,160 747,548 739,550 738,211 750,118 738,008 733,191 2.80%
  QoQ % 2.22% 1.08% 0.18% -1.59% 1.64% 0.66% -
  Horiz. % 104.22% 101.96% 100.87% 100.68% 102.31% 100.66% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 21,978 - 13,237 - 21,960 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.08% 0.00% 60.28% 0.00% 100.00% -
Div Payout % - % 233.64 % - % 416.67 % - % 393.70 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.34% 0.00% 105.83% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 764,160 747,548 739,550 738,211 750,118 738,008 733,191 2.80%
  QoQ % 2.22% 1.08% 0.18% -1.59% 1.64% 0.66% -
  Horiz. % 104.22% 101.96% 100.87% 100.68% 102.31% 100.66% 100.00%
NOSH 439,576 439,579 440,418 441,249 440,391 439,212 439,668 -0.01%
  QoQ % -0.00% -0.19% -0.19% 0.19% 0.27% -0.10% -
  Horiz. % 99.98% 99.98% 100.17% 100.36% 100.16% 99.90% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.00 % 11.20 % 17.08 % 5.88 % 13.18 % 6.59 % 20.96 % -6.34%
  QoQ % 69.64% -34.43% 190.48% -55.39% 100.00% -68.56% -
  Horiz. % 90.65% 53.44% 81.49% 28.05% 62.88% 31.44% 100.00%
ROE 2.17 % 1.26 % 1.71 % 0.43 % 1.35 % 0.76 % 2.72 % -13.99%
  QoQ % 72.22% -26.32% 297.67% -68.15% 77.63% -72.06% -
  Horiz. % 79.78% 46.32% 62.87% 15.81% 49.63% 27.94% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.67 23.95 21.13 17.81 20.54 22.57 25.24 -6.92%
  QoQ % -5.34% 13.35% 18.64% -13.29% -8.99% -10.58% -
  Horiz. % 89.82% 94.89% 83.72% 70.56% 81.38% 89.42% 100.00%
EPS 3.78 2.14 2.87 0.72 2.30 1.27 4.53 -11.38%
  QoQ % 76.64% -25.44% 298.61% -68.70% 81.10% -71.96% -
  Horiz. % 83.44% 47.24% 63.36% 15.89% 50.77% 28.04% 100.00%
DPS 0.00 5.00 0.00 3.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 60.00% 0.00% 100.00% -
NAPS 1.7384 1.7006 1.6792 1.6730 1.7033 1.6803 1.6676 2.81%
  QoQ % 2.22% 1.27% 0.37% -1.78% 1.37% 0.76% -
  Horiz. % 104.25% 101.98% 100.70% 100.32% 102.14% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.64 23.93 21.15 17.86 20.56 22.53 25.22 -6.95%
  QoQ % -5.39% 13.14% 18.42% -13.13% -8.74% -10.67% -
  Horiz. % 89.77% 94.89% 83.86% 70.82% 81.52% 89.33% 100.00%
EPS 3.78 2.14 2.87 0.72 2.30 1.27 4.53 -11.38%
  QoQ % 76.64% -25.44% 298.61% -68.70% 81.10% -71.96% -
  Horiz. % 83.44% 47.24% 63.36% 15.89% 50.77% 28.04% 100.00%
DPS 0.00 5.00 0.00 3.01 0.00 4.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.20% 0.00% 60.32% 0.00% 100.00% -
NAPS 1.7367 1.6990 1.6808 1.6778 1.7048 1.6773 1.6663 2.80%
  QoQ % 2.22% 1.08% 0.18% -1.58% 1.64% 0.66% -
  Horiz. % 104.22% 101.96% 100.87% 100.69% 102.31% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.9000 1.8300 1.8100 1.7000 1.5500 1.6500 1.4600 -
P/RPS 8.38 7.64 8.57 9.55 7.55 7.31 5.79 27.98%
  QoQ % 9.69% -10.85% -10.26% 26.49% 3.28% 26.25% -
  Horiz. % 144.73% 131.95% 148.01% 164.94% 130.40% 126.25% 100.00%
P/EPS 50.26 85.51 63.07 236.11 67.39 129.92 32.23 34.51%
  QoQ % -41.22% 35.58% -73.29% 250.36% -48.13% 303.10% -
  Horiz. % 155.94% 265.31% 195.69% 732.58% 209.09% 403.10% 100.00%
EY 1.99 1.17 1.59 0.42 1.48 0.77 3.10 -25.61%
  QoQ % 70.09% -26.42% 278.57% -71.62% 92.21% -75.16% -
  Horiz. % 64.19% 37.74% 51.29% 13.55% 47.74% 24.84% 100.00%
DY 0.00 2.73 0.00 1.76 0.00 3.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.10% 0.00% 58.09% 0.00% 100.00% -
P/NAPS 1.09 1.08 1.08 1.02 0.91 0.98 0.88 15.35%
  QoQ % 0.93% 0.00% 5.88% 12.09% -7.14% 11.36% -
  Horiz. % 123.86% 122.73% 122.73% 115.91% 103.41% 111.36% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 -
Price 2.1500 1.7800 1.8600 1.8200 1.9000 1.7200 1.5000 -
P/RPS 9.49 7.43 8.80 10.22 9.25 7.62 5.94 36.70%
  QoQ % 27.73% -15.57% -13.89% 10.49% 21.39% 28.28% -
  Horiz. % 159.76% 125.08% 148.15% 172.05% 155.72% 128.28% 100.00%
P/EPS 56.88 83.18 64.81 252.78 82.61 135.43 33.11 43.49%
  QoQ % -31.62% 28.34% -74.36% 205.99% -39.00% 309.03% -
  Horiz. % 171.79% 251.22% 195.74% 763.46% 249.50% 409.03% 100.00%
EY 1.76 1.20 1.54 0.40 1.21 0.74 3.02 -30.25%
  QoQ % 46.67% -22.08% 285.00% -66.94% 63.51% -75.50% -
  Horiz. % 58.28% 39.74% 50.99% 13.25% 40.07% 24.50% 100.00%
DY 0.00 2.81 0.00 1.65 0.00 2.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.56% 0.00% 56.70% 0.00% 100.00% -
P/NAPS 1.24 1.05 1.11 1.09 1.12 1.02 0.90 23.84%
  QoQ % 18.10% -5.41% 1.83% -2.68% 9.80% 13.33% -
  Horiz. % 137.78% 116.67% 123.33% 121.11% 124.44% 113.33% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

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