Highlights

[SHANG] QoQ Quarter Result on 2017-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -31.54%    YoY -     -17.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 151,484 140,141 157,296 122,992 130,136 119,462 142,266 4.28%
  QoQ % 8.09% -10.91% 27.89% -5.49% 8.94% -16.03% -
  Horiz. % 106.48% 98.51% 110.56% 86.45% 91.47% 83.97% 100.00%
PBT 39,285 15,292 44,217 21,898 28,253 12,196 41,922 -4.24%
  QoQ % 156.90% -65.42% 101.92% -22.49% 131.66% -70.91% -
  Horiz. % 93.71% 36.48% 105.47% 52.24% 67.39% 29.09% 100.00%
Tax -10,768 -1,898 -10,771 -6,988 -7,983 2,323 -9,538 8.43%
  QoQ % -467.33% 82.38% -54.14% 12.46% -443.65% 124.36% -
  Horiz. % 112.90% 19.90% 112.93% 73.26% 83.70% -24.36% 100.00%
NP 28,517 13,394 33,446 14,910 20,270 14,519 32,384 -8.14%
  QoQ % 112.91% -59.95% 124.32% -26.44% 39.61% -55.17% -
  Horiz. % 88.06% 41.36% 103.28% 46.04% 62.59% 44.83% 100.00%
NP to SH 25,545 9,523 29,988 13,284 19,403 14,321 29,884 -9.94%
  QoQ % 168.25% -68.24% 125.75% -31.54% 35.49% -52.08% -
  Horiz. % 85.48% 31.87% 100.35% 44.45% 64.93% 47.92% 100.00%
Tax Rate 27.41 % 12.41 % 24.36 % 31.91 % 28.26 % -19.05 % 22.75 % 13.24%
  QoQ % 120.87% -49.06% -23.66% 12.92% 248.35% -183.74% -
  Horiz. % 120.48% 54.55% 107.08% 140.26% 124.22% -83.74% 100.00%
Total Cost 122,967 126,747 123,850 108,082 109,866 104,943 109,882 7.80%
  QoQ % -2.98% 2.34% 14.59% -1.62% 4.69% -4.49% -
  Horiz. % 111.91% 115.35% 112.71% 98.36% 99.99% 95.51% 100.00%
Net Worth 1,087,724 1,061,236 1,050,763 1,033,736 1,068,364 1,048,740 1,035,187 3.36%
  QoQ % 2.50% 1.00% 1.65% -3.24% 1.87% 1.31% -
  Horiz. % 105.08% 102.52% 101.50% 99.86% 103.20% 101.31% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 52,800 - 13,200 - 48,400 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 0.00% 27.27% 0.00% 100.00% -
Div Payout % - % 554.45 % - % 99.37 % - % 337.97 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.05% 0.00% 29.40% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,087,724 1,061,236 1,050,763 1,033,736 1,068,364 1,048,740 1,035,187 3.36%
  QoQ % 2.50% 1.00% 1.65% -3.24% 1.87% 1.31% -
  Horiz. % 105.08% 102.52% 101.50% 99.86% 103.20% 101.31% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.83 % 9.56 % 21.26 % 12.12 % 15.58 % 12.15 % 22.76 % -11.88%
  QoQ % 96.97% -55.03% 75.41% -22.21% 28.23% -46.62% -
  Horiz. % 82.73% 42.00% 93.41% 53.25% 68.45% 53.38% 100.00%
ROE 2.35 % 0.90 % 2.85 % 1.29 % 1.82 % 1.37 % 2.89 % -12.89%
  QoQ % 161.11% -68.42% 120.93% -29.12% 32.85% -52.60% -
  Horiz. % 81.31% 31.14% 98.62% 44.64% 62.98% 47.40% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.43 31.85 35.75 27.95 29.58 27.15 32.33 4.29%
  QoQ % 8.10% -10.91% 27.91% -5.51% 8.95% -16.02% -
  Horiz. % 106.50% 98.52% 110.58% 86.45% 91.49% 83.98% 100.00%
EPS 5.81 2.16 6.82 3.02 4.41 3.25 6.79 -9.88%
  QoQ % 168.98% -68.33% 125.83% -31.52% 35.69% -52.14% -
  Horiz. % 85.57% 31.81% 100.44% 44.48% 64.95% 47.86% 100.00%
DPS 0.00 12.00 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% 109.09% 0.00% 27.27% 0.00% 100.00% -
NAPS 2.4721 2.4119 2.3881 2.3494 2.4281 2.3835 2.3527 3.36%
  QoQ % 2.50% 1.00% 1.65% -3.24% 1.87% 1.31% -
  Horiz. % 105.08% 102.52% 101.50% 99.86% 103.20% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.43 31.85 35.75 27.95 29.58 27.15 32.33 4.29%
  QoQ % 8.10% -10.91% 27.91% -5.51% 8.95% -16.02% -
  Horiz. % 106.50% 98.52% 110.58% 86.45% 91.49% 83.98% 100.00%
EPS 5.81 2.16 6.82 3.02 4.41 3.25 6.79 -9.88%
  QoQ % 168.98% -68.33% 125.83% -31.52% 35.69% -52.14% -
  Horiz. % 85.57% 31.81% 100.44% 44.48% 64.95% 47.86% 100.00%
DPS 0.00 12.00 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% 109.09% 0.00% 27.27% 0.00% 100.00% -
NAPS 2.4721 2.4119 2.3881 2.3494 2.4281 2.3835 2.3527 3.36%
  QoQ % 2.50% 1.00% 1.65% -3.24% 1.87% 1.31% -
  Horiz. % 105.08% 102.52% 101.50% 99.86% 103.20% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.3500 5.0700 5.1200 5.0300 5.0400 5.2400 5.2500 -
P/RPS 15.54 15.92 14.32 17.99 17.04 19.30 16.24 -2.90%
  QoQ % -2.39% 11.17% -20.40% 5.58% -11.71% 18.84% -
  Horiz. % 95.69% 98.03% 88.18% 110.78% 104.93% 118.84% 100.00%
P/EPS 92.15 234.25 75.12 166.61 114.29 160.99 77.30 12.44%
  QoQ % -60.66% 211.83% -54.91% 45.78% -29.01% 108.27% -
  Horiz. % 119.21% 303.04% 97.18% 215.54% 147.85% 208.27% 100.00%
EY 1.09 0.43 1.33 0.60 0.87 0.62 1.29 -10.63%
  QoQ % 153.49% -67.67% 121.67% -31.03% 40.32% -51.94% -
  Horiz. % 84.50% 33.33% 103.10% 46.51% 67.44% 48.06% 100.00%
DY 0.00 2.37 0.00 0.60 0.00 2.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.86% 0.00% 28.57% 0.00% 100.00% -
P/NAPS 2.16 2.10 2.14 2.14 2.08 2.20 2.23 -2.11%
  QoQ % 2.86% -1.87% 0.00% 2.88% -5.45% -1.35% -
  Horiz. % 96.86% 94.17% 95.96% 95.96% 93.27% 98.65% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 27/02/18 10/11/17 17/08/17 18/05/17 28/02/17 10/11/16 -
Price 6.4500 5.0000 5.1000 5.5400 5.1500 5.2300 5.2800 -
P/RPS 18.73 15.70 14.27 19.82 17.41 19.26 16.33 9.58%
  QoQ % 19.30% 10.02% -28.00% 13.84% -9.61% 17.94% -
  Horiz. % 114.70% 96.14% 87.39% 121.37% 106.61% 117.94% 100.00%
P/EPS 111.10 231.02 74.83 183.50 116.79 160.69 77.74 26.90%
  QoQ % -51.91% 208.73% -59.22% 57.12% -27.32% 106.70% -
  Horiz. % 142.91% 297.17% 96.26% 236.04% 150.23% 206.70% 100.00%
EY 0.90 0.43 1.34 0.54 0.86 0.62 1.29 -21.35%
  QoQ % 109.30% -67.91% 148.15% -37.21% 38.71% -51.94% -
  Horiz. % 69.77% 33.33% 103.88% 41.86% 66.67% 48.06% 100.00%
DY 0.00 2.40 0.00 0.54 0.00 2.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 25.71% 0.00% 100.00% -
P/NAPS 2.61 2.07 2.14 2.36 2.12 2.19 2.24 10.74%
  QoQ % 26.09% -3.27% -9.32% 11.32% -3.20% -2.23% -
  Horiz. % 116.52% 92.41% 95.54% 105.36% 94.64% 97.77% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers