Highlights

[SHANG] QoQ Quarter Result on 2011-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -40.32%    YoY -     -29.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 109,127 104,422 110,998 101,668 112,643 111,359 111,946 -1.68%
  QoQ % 4.51% -5.92% 9.18% -9.74% 1.15% -0.52% -
  Horiz. % 97.48% 93.28% 99.15% 90.82% 100.62% 99.48% 100.00%
PBT 25,083 15,618 20,456 17,314 27,450 19,681 28,898 -9.00%
  QoQ % 60.60% -23.65% 18.15% -36.93% 39.47% -31.89% -
  Horiz. % 86.80% 54.05% 70.79% 59.91% 94.99% 68.11% 100.00%
Tax -6,208 -4,583 -5,125 -5,065 -6,534 -3,785 -2,189 100.23%
  QoQ % -35.46% 10.58% -1.18% 22.48% -72.63% -72.91% -
  Horiz. % 283.60% 209.37% 234.13% 231.38% 298.49% 172.91% 100.00%
NP 18,875 11,035 15,331 12,249 20,916 15,896 26,709 -20.64%
  QoQ % 71.05% -28.02% 25.16% -41.44% 31.58% -40.48% -
  Horiz. % 70.67% 41.32% 57.40% 45.86% 78.31% 59.52% 100.00%
NP to SH 18,406 11,610 14,317 11,153 18,688 14,037 23,494 -15.00%
  QoQ % 58.54% -18.91% 28.37% -40.32% 33.13% -40.25% -
  Horiz. % 78.34% 49.42% 60.94% 47.47% 79.54% 59.75% 100.00%
Tax Rate 24.75 % 29.34 % 25.05 % 29.25 % 23.80 % 19.23 % 7.57 % 120.13%
  QoQ % -15.64% 17.13% -14.36% 22.90% 23.76% 154.03% -
  Horiz. % 326.95% 387.58% 330.91% 386.39% 314.40% 254.03% 100.00%
Total Cost 90,252 93,387 95,667 89,419 91,727 95,463 85,237 3.88%
  QoQ % -3.36% -2.38% 6.99% -2.52% -3.91% 12.00% -
  Horiz. % 105.88% 109.56% 112.24% 104.91% 107.61% 112.00% 100.00%
Net Worth 853,027 833,285 440,345 440,486 440,342 791,880 777,721 6.35%
  QoQ % 2.37% 89.23% -0.03% 0.03% -44.39% 1.82% -
  Horiz. % 109.68% 107.14% 56.62% 56.64% 56.62% 101.82% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 26,357 - 13,214 - 26,401 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.83% 0.00% 50.05% 0.00% 100.00% -
Div Payout % - % 227.02 % - % 118.48 % - % 188.09 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.70% 0.00% 62.99% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 853,027 833,285 440,345 440,486 440,342 791,880 777,721 6.35%
  QoQ % 2.37% 89.23% -0.03% 0.03% -44.39% 1.82% -
  Horiz. % 109.68% 107.14% 56.62% 56.64% 56.62% 101.82% 100.00%
NOSH 440,000 439,288 440,345 440,486 440,342 440,031 439,962 0.01%
  QoQ % 0.16% -0.24% -0.03% 0.03% 0.07% 0.02% -
  Horiz. % 100.01% 99.85% 100.09% 100.12% 100.09% 100.02% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.30 % 10.57 % 13.81 % 12.05 % 18.57 % 14.27 % 23.86 % -19.28%
  QoQ % 63.67% -23.46% 14.61% -35.11% 30.13% -40.19% -
  Horiz. % 72.51% 44.30% 57.88% 50.50% 77.83% 59.81% 100.00%
ROE 2.16 % 1.39 % 3.25 % 2.53 % 4.24 % 1.77 % 3.02 % -20.01%
  QoQ % 55.40% -57.23% 28.46% -40.33% 139.55% -41.39% -
  Horiz. % 71.52% 46.03% 107.62% 83.77% 140.40% 58.61% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.80 23.77 25.21 23.08 25.58 25.31 25.44 -1.68%
  QoQ % 4.33% -5.71% 9.23% -9.77% 1.07% -0.51% -
  Horiz. % 97.48% 93.44% 99.10% 90.72% 100.55% 99.49% 100.00%
EPS 4.18 2.64 3.25 2.53 4.25 3.19 5.34 -15.05%
  QoQ % 58.33% -18.77% 28.46% -40.47% 33.23% -40.26% -
  Horiz. % 78.28% 49.44% 60.86% 47.38% 79.59% 59.74% 100.00%
DPS 0.00 6.00 0.00 3.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 1.9387 1.8969 1.0000 1.0000 1.0000 1.7996 1.7677 6.34%
  QoQ % 2.20% 89.69% 0.00% 0.00% -44.43% 1.80% -
  Horiz. % 109.67% 107.31% 56.57% 56.57% 56.57% 101.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,042
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.80 23.73 25.23 23.11 25.60 25.31 25.44 -1.68%
  QoQ % 4.51% -5.95% 9.17% -9.73% 1.15% -0.51% -
  Horiz. % 97.48% 93.28% 99.17% 90.84% 100.63% 99.49% 100.00%
EPS 4.18 2.64 3.25 2.53 4.25 3.19 5.34 -15.05%
  QoQ % 58.33% -18.77% 28.46% -40.47% 33.23% -40.26% -
  Horiz. % 78.28% 49.44% 60.86% 47.38% 79.59% 59.74% 100.00%
DPS 0.00 5.99 0.00 3.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.83% 0.00% 50.00% 0.00% 100.00% -
NAPS 1.9387 1.8938 1.0008 1.0011 1.0008 1.7997 1.7675 6.35%
  QoQ % 2.37% 89.23% -0.03% 0.03% -44.39% 1.82% -
  Horiz. % 109.69% 107.15% 56.62% 56.64% 56.62% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.8500 2.4300 2.4100 2.8200 2.6500 2.6700 2.9600 -
P/RPS 11.49 10.22 9.56 12.22 10.36 10.55 11.63 -0.80%
  QoQ % 12.43% 6.90% -21.77% 17.95% -1.80% -9.29% -
  Horiz. % 98.80% 87.88% 82.20% 105.07% 89.08% 90.71% 100.00%
P/EPS 68.13 91.94 74.12 111.38 62.44 83.70 55.43 14.73%
  QoQ % -25.90% 24.04% -33.45% 78.38% -25.40% 51.00% -
  Horiz. % 122.91% 165.87% 133.72% 200.94% 112.65% 151.00% 100.00%
EY 1.47 1.09 1.35 0.90 1.60 1.19 1.80 -12.62%
  QoQ % 34.86% -19.26% 50.00% -43.75% 34.45% -33.89% -
  Horiz. % 81.67% 60.56% 75.00% 50.00% 88.89% 66.11% 100.00%
DY 0.00 2.47 0.00 1.06 0.00 2.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.78% 0.00% 47.11% 0.00% 100.00% -
P/NAPS 1.47 1.28 2.41 2.82 2.65 1.48 1.67 -8.15%
  QoQ % 14.84% -46.89% -14.54% 6.42% 79.05% -11.38% -
  Horiz. % 88.02% 76.65% 144.31% 168.86% 158.68% 88.62% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 27/02/12 10/11/11 25/08/11 20/05/11 25/02/11 09/11/10 -
Price 3.0100 2.6500 2.3000 2.5900 2.6500 2.6300 2.8100 -
P/RPS 12.14 11.15 9.12 11.22 10.36 10.39 11.04 6.53%
  QoQ % 8.88% 22.26% -18.72% 8.30% -0.29% -5.89% -
  Horiz. % 109.96% 101.00% 82.61% 101.63% 93.84% 94.11% 100.00%
P/EPS 71.95 100.27 70.74 102.29 62.44 82.45 52.62 23.17%
  QoQ % -28.24% 41.74% -30.84% 63.82% -24.27% 56.69% -
  Horiz. % 136.74% 190.55% 134.44% 194.39% 118.66% 156.69% 100.00%
EY 1.39 1.00 1.41 0.98 1.60 1.21 1.90 -18.79%
  QoQ % 39.00% -29.08% 43.88% -38.75% 32.23% -36.32% -
  Horiz. % 73.16% 52.63% 74.21% 51.58% 84.21% 63.68% 100.00%
DY 0.00 2.26 0.00 1.16 0.00 2.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.12% 0.00% 50.88% 0.00% 100.00% -
P/NAPS 1.55 1.40 2.30 2.59 2.65 1.46 1.59 -1.68%
  QoQ % 10.71% -39.13% -11.20% -2.26% 81.51% -8.18% -
  Horiz. % 97.48% 88.05% 144.65% 162.89% 166.67% 91.82% 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
 

255  253  525  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.035+0.005 
 HSI-C3W 0.38+0.085 
 HSI-H4Y 0.215-0.08 
 IRIS 0.135+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

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