Highlights

[SHANG] QoQ Quarter Result on 2009-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 05-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     297.86%    YoY -     -36.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 99,065 99,632 105,273 93,057 78,583 90,458 99,131 -0.04%
  QoQ % -0.57% -5.36% 13.13% 18.42% -13.13% -8.75% -
  Horiz. % 99.93% 100.51% 106.20% 93.87% 79.27% 91.25% 100.00%
PBT 21,095 21,608 13,033 18,570 5,890 14,012 3,919 208.09%
  QoQ % -2.37% 65.79% -29.82% 215.28% -57.96% 257.54% -
  Horiz. % 538.28% 551.37% 332.56% 473.85% 150.29% 357.54% 100.00%
Tax -3,135 -2,676 -1,238 -2,680 -1,273 -2,087 2,618 -
  QoQ % -17.15% -116.16% 53.81% -110.53% 39.00% -179.72% -
  Horiz. % -119.75% -102.22% -47.29% -102.37% -48.62% -79.72% 100.00%
NP 17,960 18,932 11,795 15,890 4,617 11,925 6,537 96.53%
  QoQ % -5.13% 60.51% -25.77% 244.16% -61.28% 82.42% -
  Horiz. % 274.74% 289.61% 180.43% 243.08% 70.63% 182.42% 100.00%
NP to SH 15,812 16,616 9,407 12,640 3,177 10,129 5,578 100.68%
  QoQ % -4.84% 76.63% -25.58% 297.86% -68.63% 81.59% -
  Horiz. % 283.47% 297.88% 168.64% 226.60% 56.96% 181.59% 100.00%
Tax Rate 14.86 % 12.38 % 9.50 % 14.43 % 21.61 % 14.89 % -66.80 % -
  QoQ % 20.03% 30.32% -34.16% -33.23% 45.13% 122.29% -
  Horiz. % -22.25% -18.53% -14.22% -21.60% -32.35% -22.29% 100.00%
Total Cost 81,105 80,700 93,478 77,167 73,966 78,533 92,594 -8.48%
  QoQ % 0.50% -13.67% 21.14% 4.33% -5.82% -15.19% -
  Horiz. % 87.59% 87.15% 100.95% 83.34% 79.88% 84.81% 100.00%
Net Worth 764,966 764,160 747,548 739,550 738,211 750,118 738,008 2.43%
  QoQ % 0.11% 2.22% 1.08% 0.18% -1.59% 1.64% -
  Horiz. % 103.65% 103.54% 101.29% 100.21% 100.03% 101.64% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,213 - 21,978 - 13,237 - 21,960 -28.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.17% 0.00% 100.08% 0.00% 60.28% 0.00% 100.00%
Div Payout % 83.57 % - % 233.64 % - % 416.67 % - % 393.70 % -64.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.23% 0.00% 59.34% 0.00% 105.83% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 764,966 764,160 747,548 739,550 738,211 750,118 738,008 2.43%
  QoQ % 0.11% 2.22% 1.08% 0.18% -1.59% 1.64% -
  Horiz. % 103.65% 103.54% 101.29% 100.21% 100.03% 101.64% 100.00%
NOSH 440,445 439,576 439,579 440,418 441,249 440,391 439,212 0.19%
  QoQ % 0.20% -0.00% -0.19% -0.19% 0.19% 0.27% -
  Horiz. % 100.28% 100.08% 100.08% 100.27% 100.46% 100.27% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.13 % 19.00 % 11.20 % 17.08 % 5.88 % 13.18 % 6.59 % 96.70%
  QoQ % -4.58% 69.64% -34.43% 190.48% -55.39% 100.00% -
  Horiz. % 275.11% 288.32% 169.95% 259.18% 89.23% 200.00% 100.00%
ROE 2.07 % 2.17 % 1.26 % 1.71 % 0.43 % 1.35 % 0.76 % 95.39%
  QoQ % -4.61% 72.22% -26.32% 297.67% -68.15% 77.63% -
  Horiz. % 272.37% 285.53% 165.79% 225.00% 56.58% 177.63% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.49 22.67 23.95 21.13 17.81 20.54 22.57 -0.24%
  QoQ % -0.79% -5.34% 13.35% 18.64% -13.29% -8.99% -
  Horiz. % 99.65% 100.44% 106.11% 93.62% 78.91% 91.01% 100.00%
EPS 3.59 3.78 2.14 2.87 0.72 2.30 1.27 100.30%
  QoQ % -5.03% 76.64% -25.44% 298.61% -68.70% 81.10% -
  Horiz. % 282.68% 297.64% 168.50% 225.98% 56.69% 181.10% 100.00%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 5.00 -28.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 100.00% 0.00% 60.00% 0.00% 100.00%
NAPS 1.7368 1.7384 1.7006 1.6792 1.6730 1.7033 1.6803 2.24%
  QoQ % -0.09% 2.22% 1.27% 0.37% -1.78% 1.37% -
  Horiz. % 103.36% 103.46% 101.21% 99.93% 99.57% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.51 22.64 23.93 21.15 17.86 20.56 22.53 -0.06%
  QoQ % -0.57% -5.39% 13.14% 18.42% -13.13% -8.74% -
  Horiz. % 99.91% 100.49% 106.21% 93.87% 79.27% 91.26% 100.00%
EPS 3.59 3.78 2.14 2.87 0.72 2.30 1.27 100.30%
  QoQ % -5.03% 76.64% -25.44% 298.61% -68.70% 81.10% -
  Horiz. % 282.68% 297.64% 168.50% 225.98% 56.69% 181.10% 100.00%
DPS 3.00 0.00 5.00 0.00 3.01 0.00 4.99 -28.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.12% 0.00% 100.20% 0.00% 60.32% 0.00% 100.00%
NAPS 1.7386 1.7367 1.6990 1.6808 1.6778 1.7048 1.6773 2.43%
  QoQ % 0.11% 2.22% 1.08% 0.18% -1.58% 1.64% -
  Horiz. % 103.65% 103.54% 101.29% 100.21% 100.03% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.2000 1.9000 1.8300 1.8100 1.7000 1.5500 1.6500 -
P/RPS 9.78 8.38 7.64 8.57 9.55 7.55 7.31 21.48%
  QoQ % 16.71% 9.69% -10.85% -10.26% 26.49% 3.28% -
  Horiz. % 133.79% 114.64% 104.51% 117.24% 130.64% 103.28% 100.00%
P/EPS 61.28 50.26 85.51 63.07 236.11 67.39 129.92 -39.49%
  QoQ % 21.93% -41.22% 35.58% -73.29% 250.36% -48.13% -
  Horiz. % 47.17% 38.69% 65.82% 48.55% 181.73% 51.87% 100.00%
EY 1.63 1.99 1.17 1.59 0.42 1.48 0.77 65.09%
  QoQ % -18.09% 70.09% -26.42% 278.57% -71.62% 92.21% -
  Horiz. % 211.69% 258.44% 151.95% 206.49% 54.55% 192.21% 100.00%
DY 1.36 0.00 2.73 0.00 1.76 0.00 3.03 -41.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.88% 0.00% 90.10% 0.00% 58.09% 0.00% 100.00%
P/NAPS 1.27 1.09 1.08 1.08 1.02 0.91 0.98 18.92%
  QoQ % 16.51% 0.93% 0.00% 5.88% 12.09% -7.14% -
  Horiz. % 129.59% 111.22% 110.20% 110.20% 104.08% 92.86% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 -
Price 2.7000 2.1500 1.7800 1.8600 1.8200 1.9000 1.7200 -
P/RPS 12.00 9.49 7.43 8.80 10.22 9.25 7.62 35.47%
  QoQ % 26.45% 27.73% -15.57% -13.89% 10.49% 21.39% -
  Horiz. % 157.48% 124.54% 97.51% 115.49% 134.12% 121.39% 100.00%
P/EPS 75.21 56.88 83.18 64.81 252.78 82.61 135.43 -32.51%
  QoQ % 32.23% -31.62% 28.34% -74.36% 205.99% -39.00% -
  Horiz. % 55.53% 42.00% 61.42% 47.85% 186.65% 61.00% 100.00%
EY 1.33 1.76 1.20 1.54 0.40 1.21 0.74 47.98%
  QoQ % -24.43% 46.67% -22.08% 285.00% -66.94% 63.51% -
  Horiz. % 179.73% 237.84% 162.16% 208.11% 54.05% 163.51% 100.00%
DY 1.11 0.00 2.81 0.00 1.65 0.00 2.91 -47.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.14% 0.00% 96.56% 0.00% 56.70% 0.00% 100.00%
P/NAPS 1.55 1.24 1.05 1.11 1.09 1.12 1.02 32.28%
  QoQ % 25.00% 18.10% -5.41% 1.83% -2.68% 9.80% -
  Horiz. % 151.96% 121.57% 102.94% 108.82% 106.86% 109.80% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers