Highlights

[SHANG] QoQ Quarter Result on 2016-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -14.93%    YoY -     1.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 130,136 119,462 142,266 111,566 135,265 133,952 136,099 -2.94%
  QoQ % 8.94% -16.03% 27.52% -17.52% 0.98% -1.58% -
  Horiz. % 95.62% 87.78% 104.53% 81.97% 99.39% 98.42% 100.00%
PBT 28,253 12,196 41,922 21,846 30,313 43,951 51,531 -32.99%
  QoQ % 131.66% -70.91% 91.90% -27.93% -31.03% -14.71% -
  Horiz. % 54.83% 23.67% 81.35% 42.39% 58.82% 85.29% 100.00%
Tax -7,983 2,323 -9,538 -5,034 -9,044 6,407 -7,450 4.71%
  QoQ % -443.65% 124.36% -89.47% 44.34% -241.16% 186.00% -
  Horiz. % 107.15% -31.18% 128.03% 67.57% 121.40% -86.00% 100.00%
NP 20,270 14,519 32,384 16,812 21,269 50,358 44,081 -40.40%
  QoQ % 39.61% -55.17% 92.62% -20.96% -57.76% 14.24% -
  Horiz. % 45.98% 32.94% 73.46% 38.14% 48.25% 114.24% 100.00%
NP to SH 19,403 14,321 29,884 16,106 18,932 46,582 41,724 -39.95%
  QoQ % 35.49% -52.08% 85.55% -14.93% -59.36% 11.64% -
  Horiz. % 46.50% 34.32% 71.62% 38.60% 45.37% 111.64% 100.00%
Tax Rate 28.26 % -19.05 % 22.75 % 23.04 % 29.84 % -14.58 % 14.46 % 56.25%
  QoQ % 248.35% -183.74% -1.26% -22.79% 304.66% -200.83% -
  Horiz. % 195.44% -131.74% 157.33% 159.34% 206.36% -100.83% 100.00%
Total Cost 109,866 104,943 109,882 94,754 113,996 83,594 92,018 12.53%
  QoQ % 4.69% -4.49% 15.97% -16.88% 36.37% -9.15% -
  Horiz. % 119.40% 114.05% 119.41% 102.97% 123.88% 90.85% 100.00%
Net Worth 1,068,364 1,048,740 1,035,187 1,018,512 1,050,808 1,031,843 985,292 5.54%
  QoQ % 1.87% 1.31% 1.64% -3.07% 1.84% 4.72% -
  Horiz. % 108.43% 106.44% 105.06% 103.37% 106.65% 104.72% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 48,400 - 13,200 - 48,400 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 27.27% 0.00% 100.00% -
Div Payout % - % 337.97 % - % 81.96 % - % 103.90 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 325.28% 0.00% 78.88% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,068,364 1,048,740 1,035,187 1,018,512 1,050,808 1,031,843 985,292 5.54%
  QoQ % 1.87% 1.31% 1.64% -3.07% 1.84% 4.72% -
  Horiz. % 108.43% 106.44% 105.06% 103.37% 106.65% 104.72% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.58 % 12.15 % 22.76 % 15.07 % 15.72 % 37.59 % 32.39 % -38.58%
  QoQ % 28.23% -46.62% 51.03% -4.13% -58.18% 16.05% -
  Horiz. % 48.10% 37.51% 70.27% 46.53% 48.53% 116.05% 100.00%
ROE 1.82 % 1.37 % 2.89 % 1.58 % 1.80 % 4.51 % 4.23 % -42.98%
  QoQ % 32.85% -52.60% 82.91% -12.22% -60.09% 6.62% -
  Horiz. % 43.03% 32.39% 68.32% 37.35% 42.55% 106.62% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.58 27.15 32.33 25.36 30.74 30.44 30.93 -2.93%
  QoQ % 8.95% -16.02% 27.48% -17.50% 0.99% -1.58% -
  Horiz. % 95.64% 87.78% 104.53% 81.99% 99.39% 98.42% 100.00%
EPS 4.41 3.25 6.79 3.66 4.30 10.59 9.48 -39.93%
  QoQ % 35.69% -52.14% 85.52% -14.88% -59.40% 11.71% -
  Horiz. % 46.52% 34.28% 71.62% 38.61% 45.36% 111.71% 100.00%
DPS 0.00 11.00 0.00 3.00 0.00 11.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 27.27% 0.00% 100.00% -
NAPS 2.4281 2.3835 2.3527 2.3148 2.3882 2.3451 2.2393 5.54%
  QoQ % 1.87% 1.31% 1.64% -3.07% 1.84% 4.72% -
  Horiz. % 108.43% 106.44% 105.06% 103.37% 106.65% 104.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.58 27.15 32.33 25.36 30.74 30.44 30.93 -2.93%
  QoQ % 8.95% -16.02% 27.48% -17.50% 0.99% -1.58% -
  Horiz. % 95.64% 87.78% 104.53% 81.99% 99.39% 98.42% 100.00%
EPS 4.41 3.25 6.79 3.66 4.30 10.59 9.48 -39.93%
  QoQ % 35.69% -52.14% 85.52% -14.88% -59.40% 11.71% -
  Horiz. % 46.52% 34.28% 71.62% 38.61% 45.36% 111.71% 100.00%
DPS 0.00 11.00 0.00 3.00 0.00 11.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 27.27% 0.00% 100.00% -
NAPS 2.4281 2.3835 2.3527 2.3148 2.3882 2.3451 2.2393 5.54%
  QoQ % 1.87% 1.31% 1.64% -3.07% 1.84% 4.72% -
  Horiz. % 108.43% 106.44% 105.06% 103.37% 106.65% 104.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 5.0400 5.2400 5.2500 5.1700 5.7400 5.8000 6.2800 -
P/RPS 17.04 19.30 16.24 20.39 18.67 19.05 20.30 -11.01%
  QoQ % -11.71% 18.84% -20.35% 9.21% -1.99% -6.16% -
  Horiz. % 83.94% 95.07% 80.00% 100.44% 91.97% 93.84% 100.00%
P/EPS 114.29 160.99 77.30 141.24 133.40 54.79 66.23 43.82%
  QoQ % -29.01% 108.27% -45.27% 5.88% 143.48% -17.27% -
  Horiz. % 172.57% 243.08% 116.71% 213.26% 201.42% 82.73% 100.00%
EY 0.87 0.62 1.29 0.71 0.75 1.83 1.51 -30.74%
  QoQ % 40.32% -51.94% 81.69% -5.33% -59.02% 21.19% -
  Horiz. % 57.62% 41.06% 85.43% 47.02% 49.67% 121.19% 100.00%
DY 0.00 2.10 0.00 0.58 0.00 1.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.53% 0.00% 30.53% 0.00% 100.00% -
P/NAPS 2.08 2.20 2.23 2.23 2.40 2.47 2.80 -17.96%
  QoQ % -5.45% -1.35% 0.00% -7.08% -2.83% -11.79% -
  Horiz. % 74.29% 78.57% 79.64% 79.64% 85.71% 88.21% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 28/02/17 10/11/16 23/08/16 18/05/16 24/02/16 04/11/15 -
Price 5.1500 5.2300 5.2800 5.3900 5.5200 5.6700 6.0000 -
P/RPS 17.41 19.26 16.33 21.26 17.96 18.62 19.40 -6.95%
  QoQ % -9.61% 17.94% -23.19% 18.37% -3.54% -4.02% -
  Horiz. % 89.74% 99.28% 84.18% 109.59% 92.58% 95.98% 100.00%
P/EPS 116.79 160.69 77.74 147.25 128.29 53.56 63.27 50.42%
  QoQ % -27.32% 106.70% -47.21% 14.78% 139.53% -15.35% -
  Horiz. % 184.59% 253.98% 122.87% 232.73% 202.77% 84.65% 100.00%
EY 0.86 0.62 1.29 0.68 0.78 1.87 1.58 -33.31%
  QoQ % 38.71% -51.94% 89.71% -12.82% -58.29% 18.35% -
  Horiz. % 54.43% 39.24% 81.65% 43.04% 49.37% 118.35% 100.00%
DY 0.00 2.10 0.00 0.56 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.25% 0.00% 28.87% 0.00% 100.00% -
P/NAPS 2.12 2.19 2.24 2.33 2.31 2.42 2.68 -14.45%
  QoQ % -3.20% -2.23% -3.86% 0.87% -4.55% -9.70% -
  Horiz. % 79.10% 81.72% 83.58% 86.94% 86.19% 90.30% 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.
 


 

206  248  545  1326 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.325+0.01 
 HSI-C7J 0.22-0.03 
 GPACKET-WB 0.2650.00 
 SAPNRG 0.285-0.005 
 KNM 0.41+0.015 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers