Highlights

[SHANG] QoQ Quarter Result on 2010-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -4.84%    YoY -     397.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 112,643 111,359 111,946 99,065 99,632 105,273 93,057 13.59%
  QoQ % 1.15% -0.52% 13.00% -0.57% -5.36% 13.13% -
  Horiz. % 121.05% 119.67% 120.30% 106.46% 107.07% 113.13% 100.00%
PBT 27,450 19,681 28,898 21,095 21,608 13,033 18,570 29.79%
  QoQ % 39.47% -31.89% 36.99% -2.37% 65.79% -29.82% -
  Horiz. % 147.82% 105.98% 155.62% 113.60% 116.36% 70.18% 100.00%
Tax -6,534 -3,785 -2,189 -3,135 -2,676 -1,238 -2,680 81.24%
  QoQ % -72.63% -72.91% 30.18% -17.15% -116.16% 53.81% -
  Horiz. % 243.81% 141.23% 81.68% 116.98% 99.85% 46.19% 100.00%
NP 20,916 15,896 26,709 17,960 18,932 11,795 15,890 20.13%
  QoQ % 31.58% -40.48% 48.71% -5.13% 60.51% -25.77% -
  Horiz. % 131.63% 100.04% 168.09% 113.03% 119.14% 74.23% 100.00%
NP to SH 18,688 14,037 23,494 15,812 16,616 9,407 12,640 29.81%
  QoQ % 33.13% -40.25% 48.58% -4.84% 76.63% -25.58% -
  Horiz. % 147.85% 111.05% 185.87% 125.09% 131.46% 74.42% 100.00%
Tax Rate 23.80 % 19.23 % 7.57 % 14.86 % 12.38 % 9.50 % 14.43 % 39.64%
  QoQ % 23.76% 154.03% -49.06% 20.03% 30.32% -34.16% -
  Horiz. % 164.93% 133.26% 52.46% 102.98% 85.79% 65.84% 100.00%
Total Cost 91,727 95,463 85,237 81,105 80,700 93,478 77,167 12.22%
  QoQ % -3.91% 12.00% 5.09% 0.50% -13.67% 21.14% -
  Horiz. % 118.87% 123.71% 110.46% 105.10% 104.58% 121.14% 100.00%
Net Worth 440,342 791,880 777,721 764,966 764,160 747,548 739,550 -29.25%
  QoQ % -44.39% 1.82% 1.67% 0.11% 2.22% 1.08% -
  Horiz. % 59.54% 107.08% 105.16% 103.44% 103.33% 101.08% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 26,401 - 13,213 - 21,978 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.12% 0.00% 60.12% 0.00% 100.00% -
Div Payout % - % 188.09 % - % 83.57 % - % 233.64 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.50% 0.00% 35.77% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 440,342 791,880 777,721 764,966 764,160 747,548 739,550 -29.25%
  QoQ % -44.39% 1.82% 1.67% 0.11% 2.22% 1.08% -
  Horiz. % 59.54% 107.08% 105.16% 103.44% 103.33% 101.08% 100.00%
NOSH 440,342 440,031 439,962 440,445 439,576 439,579 440,418 -0.01%
  QoQ % 0.07% 0.02% -0.11% 0.20% -0.00% -0.19% -
  Horiz. % 99.98% 99.91% 99.90% 100.01% 99.81% 99.81% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.57 % 14.27 % 23.86 % 18.13 % 19.00 % 11.20 % 17.08 % 5.74%
  QoQ % 30.13% -40.19% 31.61% -4.58% 69.64% -34.43% -
  Horiz. % 108.72% 83.55% 139.70% 106.15% 111.24% 65.57% 100.00%
ROE 4.24 % 1.77 % 3.02 % 2.07 % 2.17 % 1.26 % 1.71 % 83.30%
  QoQ % 139.55% -41.39% 45.89% -4.61% 72.22% -26.32% -
  Horiz. % 247.95% 103.51% 176.61% 121.05% 126.90% 73.68% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.58 25.31 25.44 22.49 22.67 23.95 21.13 13.60%
  QoQ % 1.07% -0.51% 13.12% -0.79% -5.34% 13.35% -
  Horiz. % 121.06% 119.78% 120.40% 106.44% 107.29% 113.35% 100.00%
EPS 4.25 3.19 5.34 3.59 3.78 2.14 2.87 29.95%
  QoQ % 33.23% -40.26% 48.75% -5.03% 76.64% -25.44% -
  Horiz. % 148.08% 111.15% 186.06% 125.09% 131.71% 74.56% 100.00%
DPS 0.00 6.00 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% 120.00% 0.00% 60.00% 0.00% 100.00% -
NAPS 1.0000 1.7996 1.7677 1.7368 1.7384 1.7006 1.6792 -29.24%
  QoQ % -44.43% 1.80% 1.78% -0.09% 2.22% 1.27% -
  Horiz. % 59.55% 107.17% 105.27% 103.43% 103.53% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,042
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.60 25.31 25.44 22.51 22.64 23.93 21.15 13.59%
  QoQ % 1.15% -0.51% 13.02% -0.57% -5.39% 13.14% -
  Horiz. % 121.04% 119.67% 120.28% 106.43% 107.04% 113.14% 100.00%
EPS 4.25 3.19 5.34 3.59 3.78 2.14 2.87 29.95%
  QoQ % 33.23% -40.26% 48.75% -5.03% 76.64% -25.44% -
  Horiz. % 148.08% 111.15% 186.06% 125.09% 131.71% 74.56% 100.00%
DPS 0.00 6.00 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% 120.00% 0.00% 60.00% 0.00% 100.00% -
NAPS 1.0008 1.7997 1.7675 1.7386 1.7367 1.6990 1.6808 -29.25%
  QoQ % -44.39% 1.82% 1.66% 0.11% 2.22% 1.08% -
  Horiz. % 59.54% 107.07% 105.16% 103.44% 103.33% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.6500 2.6700 2.9600 2.2000 1.9000 1.8300 1.8100 -
P/RPS 10.36 10.55 11.63 9.78 8.38 7.64 8.57 13.49%
  QoQ % -1.80% -9.29% 18.92% 16.71% 9.69% -10.85% -
  Horiz. % 120.89% 123.10% 135.71% 114.12% 97.78% 89.15% 100.00%
P/EPS 62.44 83.70 55.43 61.28 50.26 85.51 63.07 -0.67%
  QoQ % -25.40% 51.00% -9.55% 21.93% -41.22% 35.58% -
  Horiz. % 99.00% 132.71% 87.89% 97.16% 79.69% 135.58% 100.00%
EY 1.60 1.19 1.80 1.63 1.99 1.17 1.59 0.42%
  QoQ % 34.45% -33.89% 10.43% -18.09% 70.09% -26.42% -
  Horiz. % 100.63% 74.84% 113.21% 102.52% 125.16% 73.58% 100.00%
DY 0.00 2.25 0.00 1.36 0.00 2.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.42% 0.00% 49.82% 0.00% 100.00% -
P/NAPS 2.65 1.48 1.67 1.27 1.09 1.08 1.08 82.02%
  QoQ % 79.05% -11.38% 31.50% 16.51% 0.93% 0.00% -
  Horiz. % 245.37% 137.04% 154.63% 117.59% 100.93% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 24/02/10 05/11/09 -
Price 2.6500 2.6300 2.8100 2.7000 2.1500 1.7800 1.8600 -
P/RPS 10.36 10.39 11.04 12.00 9.49 7.43 8.80 11.51%
  QoQ % -0.29% -5.89% -8.00% 26.45% 27.73% -15.57% -
  Horiz. % 117.73% 118.07% 125.45% 136.36% 107.84% 84.43% 100.00%
P/EPS 62.44 82.45 52.62 75.21 56.88 83.18 64.81 -2.46%
  QoQ % -24.27% 56.69% -30.04% 32.23% -31.62% 28.34% -
  Horiz. % 96.34% 127.22% 81.19% 116.05% 87.76% 128.34% 100.00%
EY 1.60 1.21 1.90 1.33 1.76 1.20 1.54 2.58%
  QoQ % 32.23% -36.32% 42.86% -24.43% 46.67% -22.08% -
  Horiz. % 103.90% 78.57% 123.38% 86.36% 114.29% 77.92% 100.00%
DY 0.00 2.28 0.00 1.11 0.00 2.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.14% 0.00% 39.50% 0.00% 100.00% -
P/NAPS 2.65 1.46 1.59 1.55 1.24 1.05 1.11 78.72%
  QoQ % 81.51% -8.18% 2.58% 25.00% 18.10% -5.41% -
  Horiz. % 238.74% 131.53% 143.24% 139.64% 111.71% 94.59% 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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers