Highlights

[SHANG] QoQ Quarter Result on 2018-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -41.38%    YoY -     12.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 137,358 135,123 148,504 115,737 151,484 140,141 157,296 -8.65%
  QoQ % 1.65% -9.01% 28.31% -23.60% 8.09% -10.91% -
  Horiz. % 87.32% 85.90% 94.41% 73.58% 96.31% 89.09% 100.00%
PBT 30,921 7,210 40,264 21,189 39,285 15,292 44,217 -21.23%
  QoQ % 328.86% -82.09% 90.02% -46.06% 156.90% -65.42% -
  Horiz. % 69.93% 16.31% 91.06% 47.92% 88.85% 34.58% 100.00%
Tax -6,554 -7,288 -5,775 -4,648 -10,768 -1,898 -10,771 -28.21%
  QoQ % 10.07% -26.20% -24.25% 56.84% -467.33% 82.38% -
  Horiz. % 60.85% 67.66% 53.62% 43.15% 99.97% 17.62% 100.00%
NP 24,367 -78 34,489 16,541 28,517 13,394 33,446 -19.05%
  QoQ % 31,339.74% -100.23% 108.51% -42.00% 112.91% -59.95% -
  Horiz. % 72.85% -0.23% 103.12% 49.46% 85.26% 40.05% 100.00%
NP to SH 22,115 -856 30,891 14,974 25,545 9,523 29,988 -18.39%
  QoQ % 2,683.53% -102.77% 106.30% -41.38% 168.25% -68.24% -
  Horiz. % 73.75% -2.85% 103.01% 49.93% 85.18% 31.76% 100.00%
Tax Rate 21.20 % 101.08 % 14.34 % 21.94 % 27.41 % 12.41 % 24.36 % -8.85%
  QoQ % -79.03% 604.88% -34.64% -19.96% 120.87% -49.06% -
  Horiz. % 87.03% 414.94% 58.87% 90.07% 112.52% 50.94% 100.00%
Total Cost 112,991 135,201 114,015 99,196 122,967 126,747 123,850 -5.94%
  QoQ % -16.43% 18.58% 14.94% -19.33% -2.98% 2.34% -
  Horiz. % 91.23% 109.17% 92.06% 80.09% 99.29% 102.34% 100.00%
Net Worth 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 1,061,236 1,050,763 1.92%
  QoQ % 1.51% -0.10% 1.64% -3.56% 2.50% 1.00% -
  Horiz. % 102.89% 101.37% 101.47% 99.83% 103.52% 101.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 52,800 - 13,200 - 52,800 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 25.00% 0.00% 100.00% -
Div Payout % - % - % - % 88.15 % - % 554.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 15.90% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 1,061,236 1,050,763 1.92%
  QoQ % 1.51% -0.10% 1.64% -3.56% 2.50% 1.00% -
  Horiz. % 102.89% 101.37% 101.47% 99.83% 103.52% 101.00% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.74 % -0.06 % 23.22 % 14.29 % 18.83 % 9.56 % 21.26 % -11.38%
  QoQ % 29,666.67% -100.26% 62.49% -24.11% 96.97% -55.03% -
  Horiz. % 83.44% -0.28% 109.22% 67.22% 88.57% 44.97% 100.00%
ROE 2.05 % -0.08 % 2.90 % 1.43 % 2.35 % 0.90 % 2.85 % -19.74%
  QoQ % 2,662.50% -102.76% 102.80% -39.15% 161.11% -68.42% -
  Horiz. % 71.93% -2.81% 101.75% 50.18% 82.46% 31.58% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 31.22 30.71 33.75 26.30 34.43 31.85 35.75 -8.64%
  QoQ % 1.66% -9.01% 28.33% -23.61% 8.10% -10.91% -
  Horiz. % 87.33% 85.90% 94.41% 73.57% 96.31% 89.09% 100.00%
EPS 5.03 -0.19 7.02 3.40 5.81 2.16 6.82 -18.38%
  QoQ % 2,747.37% -102.71% 106.47% -41.48% 168.98% -68.33% -
  Horiz. % 73.75% -2.79% 102.93% 49.85% 85.19% 31.67% 100.00%
DPS 0.00 12.00 0.00 3.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 25.00% 0.00% 100.00% -
NAPS 2.4572 2.4207 2.4232 2.3841 2.4721 2.4119 2.3881 1.92%
  QoQ % 1.51% -0.10% 1.64% -3.56% 2.50% 1.00% -
  Horiz. % 102.89% 101.37% 101.47% 99.83% 103.52% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 31.22 30.71 33.75 26.30 34.43 31.85 35.75 -8.64%
  QoQ % 1.66% -9.01% 28.33% -23.61% 8.10% -10.91% -
  Horiz. % 87.33% 85.90% 94.41% 73.57% 96.31% 89.09% 100.00%
EPS 5.03 -0.19 7.02 3.40 5.81 2.16 6.82 -18.38%
  QoQ % 2,747.37% -102.71% 106.47% -41.48% 168.98% -68.33% -
  Horiz. % 73.75% -2.79% 102.93% 49.85% 85.19% 31.67% 100.00%
DPS 0.00 12.00 0.00 3.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 25.00% 0.00% 100.00% -
NAPS 2.4572 2.4207 2.4232 2.3841 2.4721 2.4119 2.3881 1.92%
  QoQ % 1.51% -0.10% 1.64% -3.56% 2.50% 1.00% -
  Horiz. % 102.89% 101.37% 101.47% 99.83% 103.52% 101.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.5700 5.6200 5.7600 5.6700 5.3500 5.0700 5.1200 -
P/RPS 17.84 18.30 17.07 21.56 15.54 15.92 14.32 15.80%
  QoQ % -2.51% 7.21% -20.83% 38.74% -2.39% 11.17% -
  Horiz. % 124.58% 127.79% 119.20% 150.56% 108.52% 111.17% 100.00%
P/EPS 110.82 -2,888.79 82.04 166.61 92.15 234.25 75.12 29.62%
  QoQ % 103.84% -3,621.20% -50.76% 80.80% -60.66% 211.83% -
  Horiz. % 147.52% -3,845.57% 109.21% 221.79% 122.67% 311.83% 100.00%
EY 0.90 -0.03 1.22 0.60 1.09 0.43 1.33 -22.94%
  QoQ % 3,100.00% -102.46% 103.33% -44.95% 153.49% -67.67% -
  Horiz. % 67.67% -2.26% 91.73% 45.11% 81.95% 32.33% 100.00%
DY 0.00 2.14 0.00 0.53 0.00 2.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.30% 0.00% 22.36% 0.00% 100.00% -
P/NAPS 2.27 2.32 2.38 2.38 2.16 2.10 2.14 4.01%
  QoQ % -2.16% -2.52% 0.00% 10.19% 2.86% -1.87% -
  Horiz. % 106.07% 108.41% 111.21% 111.21% 100.93% 98.13% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 08/11/18 29/08/18 17/05/18 27/02/18 10/11/17 -
Price 5.5500 5.6000 5.6900 5.8400 6.4500 5.0000 5.1000 -
P/RPS 17.78 18.24 16.86 22.20 18.73 15.70 14.27 15.81%
  QoQ % -2.52% 8.19% -24.05% 18.53% 19.30% 10.02% -
  Horiz. % 124.60% 127.82% 118.15% 155.57% 131.25% 110.02% 100.00%
P/EPS 110.42 -2,878.50 81.05 171.60 111.10 231.02 74.83 29.64%
  QoQ % 103.84% -3,651.51% -52.77% 54.46% -51.91% 208.73% -
  Horiz. % 147.56% -3,846.72% 108.31% 229.32% 148.47% 308.73% 100.00%
EY 0.91 -0.03 1.23 0.58 0.90 0.43 1.34 -22.76%
  QoQ % 3,133.33% -102.44% 112.07% -35.56% 109.30% -67.91% -
  Horiz. % 67.91% -2.24% 91.79% 43.28% 67.16% 32.09% 100.00%
DY 0.00 2.14 0.00 0.51 0.00 2.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.17% 0.00% 21.25% 0.00% 100.00% -
P/NAPS 2.26 2.31 2.35 2.45 2.61 2.07 2.14 3.71%
  QoQ % -2.16% -1.70% -4.08% -6.13% 26.09% -3.27% -
  Horiz. % 105.61% 107.94% 109.81% 114.49% 121.96% 96.73% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers