Highlights

[SHANG] QoQ Quarter Result on 2014-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -37.32%    YoY -     5.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 120,659 125,050 130,962 120,662 137,005 131,743 133,423 -6.49%
  QoQ % -3.51% -4.51% 8.54% -11.93% 3.99% -1.26% -
  Horiz. % 90.43% 93.72% 98.16% 90.44% 102.68% 98.74% 100.00%
PBT 35,248 17,676 36,153 25,405 40,263 74,689 33,862 2.71%
  QoQ % 99.41% -51.11% 42.31% -36.90% -46.09% 120.57% -
  Horiz. % 104.09% 52.20% 106.77% 75.03% 118.90% 220.57% 100.00%
Tax -8,483 -8,490 -9,186 -5,966 -10,063 -3,692 -8,773 -2.22%
  QoQ % 0.08% 7.58% -53.97% 40.71% -172.56% 57.92% -
  Horiz. % 96.69% 96.77% 104.71% 68.00% 114.70% 42.08% 100.00%
NP 26,765 9,186 26,967 19,439 30,200 70,997 25,089 4.41%
  QoQ % 191.37% -65.94% 38.73% -35.63% -57.46% 182.98% -
  Horiz. % 106.68% 36.61% 107.49% 77.48% 120.37% 282.98% 100.00%
NP to SH 25,569 9,952 23,938 17,511 27,939 67,763 22,196 9.90%
  QoQ % 156.92% -58.43% 36.70% -37.32% -58.77% 205.29% -
  Horiz. % 115.20% 44.84% 107.85% 78.89% 125.87% 305.29% 100.00%
Tax Rate 24.07 % 48.03 % 25.41 % 23.48 % 24.99 % 4.94 % 25.91 % -4.80%
  QoQ % -49.89% 89.02% 8.22% -6.04% 405.87% -80.93% -
  Horiz. % 92.90% 185.37% 98.07% 90.62% 96.45% 19.07% 100.00%
Total Cost 93,894 115,864 103,995 101,223 106,805 60,746 108,334 -9.10%
  QoQ % -18.96% 11.41% 2.74% -5.23% 75.82% -43.93% -
  Horiz. % 86.67% 106.95% 95.99% 93.44% 98.59% 56.07% 100.00%
Net Worth 980,539 954,975 945,031 934,295 982,783 954,843 887,524 6.88%
  QoQ % 2.68% 1.05% 1.15% -4.93% 2.93% 7.59% -
  Horiz. % 110.48% 107.60% 106.48% 105.27% 110.73% 107.59% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 39,600 - 13,200 - 66,000 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 20.00% 0.00% 100.00% -
Div Payout % - % 397.91 % - % 75.38 % - % 97.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 408.53% 0.00% 77.39% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 980,539 954,975 945,031 934,295 982,783 954,843 887,524 6.88%
  QoQ % 2.68% 1.05% 1.15% -4.93% 2.93% 7.59% -
  Horiz. % 110.48% 107.60% 106.48% 105.27% 110.73% 107.59% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.18 % 7.35 % 20.59 % 16.11 % 22.04 % 53.89 % 18.80 % 11.66%
  QoQ % 201.77% -64.30% 27.81% -26.91% -59.10% 186.65% -
  Horiz. % 117.98% 39.10% 109.52% 85.69% 117.23% 286.65% 100.00%
ROE 2.61 % 1.04 % 2.53 % 1.87 % 2.84 % 7.10 % 2.50 % 2.91%
  QoQ % 150.96% -58.89% 35.29% -34.15% -60.00% 184.00% -
  Horiz. % 104.40% 41.60% 101.20% 74.80% 113.60% 284.00% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.42 28.42 29.76 27.42 31.14 29.94 30.32 -6.49%
  QoQ % -3.52% -4.50% 8.53% -11.95% 4.01% -1.25% -
  Horiz. % 90.44% 93.73% 98.15% 90.44% 102.70% 98.75% 100.00%
EPS 5.81 2.26 5.44 3.98 6.35 15.40 5.04 9.95%
  QoQ % 157.08% -58.46% 36.68% -37.32% -58.77% 205.56% -
  Horiz. % 115.28% 44.84% 107.94% 78.97% 125.99% 305.56% 100.00%
DPS 0.00 9.00 0.00 3.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 20.00% 0.00% 100.00% -
NAPS 2.2285 2.1704 2.1478 2.1234 2.2336 2.1701 2.0171 6.88%
  QoQ % 2.68% 1.05% 1.15% -4.93% 2.93% 7.59% -
  Horiz. % 110.48% 107.60% 106.48% 105.27% 110.73% 107.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.42 28.42 29.76 27.42 31.14 29.94 30.32 -6.49%
  QoQ % -3.52% -4.50% 8.53% -11.95% 4.01% -1.25% -
  Horiz. % 90.44% 93.73% 98.15% 90.44% 102.70% 98.75% 100.00%
EPS 5.81 2.26 5.44 3.98 6.35 15.40 5.04 9.95%
  QoQ % 157.08% -58.46% 36.68% -37.32% -58.77% 205.56% -
  Horiz. % 115.28% 44.84% 107.94% 78.97% 125.99% 305.56% 100.00%
DPS 0.00 9.00 0.00 3.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 20.00% 0.00% 100.00% -
NAPS 2.2285 2.1704 2.1478 2.1234 2.2336 2.1701 2.0171 6.88%
  QoQ % 2.68% 1.05% 1.15% -4.93% 2.93% 7.59% -
  Horiz. % 110.48% 107.60% 106.48% 105.27% 110.73% 107.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.8000 7.5000 7.2000 6.4000 6.6200 6.7600 6.9900 -
P/RPS 24.80 26.39 24.19 23.34 21.26 22.58 23.05 5.00%
  QoQ % -6.03% 9.09% 3.64% 9.78% -5.85% -2.04% -
  Horiz. % 107.59% 114.49% 104.95% 101.26% 92.23% 97.96% 100.00%
P/EPS 117.02 331.59 132.34 160.81 104.26 43.89 138.57 -10.67%
  QoQ % -64.71% 150.56% -17.70% 54.24% 137.55% -68.33% -
  Horiz. % 84.45% 239.29% 95.50% 116.05% 75.24% 31.67% 100.00%
EY 0.85 0.30 0.76 0.62 0.96 2.28 0.72 11.71%
  QoQ % 183.33% -60.53% 22.58% -35.42% -57.89% 216.67% -
  Horiz. % 118.06% 41.67% 105.56% 86.11% 133.33% 316.67% 100.00%
DY 0.00 1.20 0.00 0.47 0.00 2.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.05% 0.00% 21.17% 0.00% 100.00% -
P/NAPS 3.05 3.46 3.35 3.01 2.96 3.12 3.47 -8.25%
  QoQ % -11.85% 3.28% 11.30% 1.69% -5.13% -10.09% -
  Horiz. % 87.90% 99.71% 96.54% 86.74% 85.30% 89.91% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 23/02/15 12/11/14 21/08/14 20/05/14 27/02/14 12/11/13 -
Price 6.6000 6.8000 7.0300 7.1000 6.6500 6.7400 6.6000 -
P/RPS 24.07 23.93 23.62 25.89 21.36 22.51 21.77 6.93%
  QoQ % 0.59% 1.31% -8.77% 21.21% -5.11% 3.40% -
  Horiz. % 110.56% 109.92% 108.50% 118.93% 98.12% 103.40% 100.00%
P/EPS 113.58 300.64 129.22 178.40 104.73 43.76 130.83 -9.00%
  QoQ % -62.22% 132.66% -27.57% 70.34% 139.33% -66.55% -
  Horiz. % 86.81% 229.79% 98.77% 136.36% 80.05% 33.45% 100.00%
EY 0.88 0.33 0.77 0.56 0.95 2.28 0.76 10.28%
  QoQ % 166.67% -57.14% 37.50% -41.05% -58.33% 200.00% -
  Horiz. % 115.79% 43.42% 101.32% 73.68% 125.00% 300.00% 100.00%
DY 0.00 1.32 0.00 0.42 0.00 2.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.19% 0.00% 18.83% 0.00% 100.00% -
P/NAPS 2.96 3.13 3.27 3.34 2.98 3.11 3.27 -6.43%
  QoQ % -5.43% -4.28% -2.10% 12.08% -4.18% -4.89% -
  Horiz. % 90.52% 95.72% 100.00% 102.14% 91.13% 95.11% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS