Highlights

[SHANG] QoQ Quarter Result on 2010-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     48.58%    YoY -     85.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 101,668 112,643 111,359 111,946 99,065 99,632 105,273 -2.30%
  QoQ % -9.74% 1.15% -0.52% 13.00% -0.57% -5.36% -
  Horiz. % 96.58% 107.00% 105.78% 106.34% 94.10% 94.64% 100.00%
PBT 17,314 27,450 19,681 28,898 21,095 21,608 13,033 20.91%
  QoQ % -36.93% 39.47% -31.89% 36.99% -2.37% 65.79% -
  Horiz. % 132.85% 210.62% 151.01% 221.73% 161.86% 165.79% 100.00%
Tax -5,065 -6,534 -3,785 -2,189 -3,135 -2,676 -1,238 156.46%
  QoQ % 22.48% -72.63% -72.91% 30.18% -17.15% -116.16% -
  Horiz. % 409.13% 527.79% 305.74% 176.82% 253.23% 216.16% 100.00%
NP 12,249 20,916 15,896 26,709 17,960 18,932 11,795 2.56%
  QoQ % -41.44% 31.58% -40.48% 48.71% -5.13% 60.51% -
  Horiz. % 103.85% 177.33% 134.77% 226.44% 152.27% 160.51% 100.00%
NP to SH 11,153 18,688 14,037 23,494 15,812 16,616 9,407 12.05%
  QoQ % -40.32% 33.13% -40.25% 48.58% -4.84% 76.63% -
  Horiz. % 118.56% 198.66% 149.22% 249.75% 168.09% 176.63% 100.00%
Tax Rate 29.25 % 23.80 % 19.23 % 7.57 % 14.86 % 12.38 % 9.50 % 112.08%
  QoQ % 22.90% 23.76% 154.03% -49.06% 20.03% 30.32% -
  Horiz. % 307.89% 250.53% 202.42% 79.68% 156.42% 130.32% 100.00%
Total Cost 89,419 91,727 95,463 85,237 81,105 80,700 93,478 -2.92%
  QoQ % -2.52% -3.91% 12.00% 5.09% 0.50% -13.67% -
  Horiz. % 95.66% 98.13% 102.12% 91.18% 86.76% 86.33% 100.00%
Net Worth 440,486 440,342 791,880 777,721 764,966 764,160 747,548 -29.78%
  QoQ % 0.03% -44.39% 1.82% 1.67% 0.11% 2.22% -
  Horiz. % 58.92% 58.90% 105.93% 104.04% 102.33% 102.22% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,214 - 26,401 - 13,213 - 21,978 -28.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.12% 0.00% 120.12% 0.00% 60.12% 0.00% 100.00%
Div Payout % 118.48 % - % 188.09 % - % 83.57 % - % 233.64 % -36.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.71% 0.00% 80.50% 0.00% 35.77% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 440,486 440,342 791,880 777,721 764,966 764,160 747,548 -29.78%
  QoQ % 0.03% -44.39% 1.82% 1.67% 0.11% 2.22% -
  Horiz. % 58.92% 58.90% 105.93% 104.04% 102.33% 102.22% 100.00%
NOSH 440,486 440,342 440,031 439,962 440,445 439,576 439,579 0.14%
  QoQ % 0.03% 0.07% 0.02% -0.11% 0.20% -0.00% -
  Horiz. % 100.21% 100.17% 100.10% 100.09% 100.20% 100.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.05 % 18.57 % 14.27 % 23.86 % 18.13 % 19.00 % 11.20 % 5.01%
  QoQ % -35.11% 30.13% -40.19% 31.61% -4.58% 69.64% -
  Horiz. % 107.59% 165.80% 127.41% 213.04% 161.88% 169.64% 100.00%
ROE 2.53 % 4.24 % 1.77 % 3.02 % 2.07 % 2.17 % 1.26 % 59.36%
  QoQ % -40.33% 139.55% -41.39% 45.89% -4.61% 72.22% -
  Horiz. % 200.79% 336.51% 140.48% 239.68% 164.29% 172.22% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.08 25.58 25.31 25.44 22.49 22.67 23.95 -2.44%
  QoQ % -9.77% 1.07% -0.51% 13.12% -0.79% -5.34% -
  Horiz. % 96.37% 106.81% 105.68% 106.22% 93.90% 94.66% 100.00%
EPS 2.53 4.25 3.19 5.34 3.59 3.78 2.14 11.84%
  QoQ % -40.47% 33.23% -40.26% 48.75% -5.03% 76.64% -
  Horiz. % 118.22% 198.60% 149.07% 249.53% 167.76% 176.64% 100.00%
DPS 3.00 0.00 6.00 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% 120.00% 0.00% 60.00% 0.00% 100.00%
NAPS 1.0000 1.0000 1.7996 1.7677 1.7368 1.7384 1.7006 -29.88%
  QoQ % 0.00% -44.43% 1.80% 1.78% -0.09% 2.22% -
  Horiz. % 58.80% 58.80% 105.82% 103.95% 102.13% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.11 25.60 25.31 25.44 22.51 22.64 23.93 -2.30%
  QoQ % -9.73% 1.15% -0.51% 13.02% -0.57% -5.39% -
  Horiz. % 96.57% 106.98% 105.77% 106.31% 94.07% 94.61% 100.00%
EPS 2.53 4.25 3.19 5.34 3.59 3.78 2.14 11.84%
  QoQ % -40.47% 33.23% -40.26% 48.75% -5.03% 76.64% -
  Horiz. % 118.22% 198.60% 149.07% 249.53% 167.76% 176.64% 100.00%
DPS 3.00 0.00 6.00 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% 120.00% 0.00% 60.00% 0.00% 100.00%
NAPS 1.0011 1.0008 1.7997 1.7675 1.7386 1.7367 1.6990 -29.78%
  QoQ % 0.03% -44.39% 1.82% 1.66% 0.11% 2.22% -
  Horiz. % 58.92% 58.91% 105.93% 104.03% 102.33% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.8200 2.6500 2.6700 2.9600 2.2000 1.9000 1.8300 -
P/RPS 12.22 10.36 10.55 11.63 9.78 8.38 7.64 36.89%
  QoQ % 17.95% -1.80% -9.29% 18.92% 16.71% 9.69% -
  Horiz. % 159.95% 135.60% 138.09% 152.23% 128.01% 109.69% 100.00%
P/EPS 111.38 62.44 83.70 55.43 61.28 50.26 85.51 19.33%
  QoQ % 78.38% -25.40% 51.00% -9.55% 21.93% -41.22% -
  Horiz. % 130.25% 73.02% 97.88% 64.82% 71.66% 58.78% 100.00%
EY 0.90 1.60 1.19 1.80 1.63 1.99 1.17 -16.09%
  QoQ % -43.75% 34.45% -33.89% 10.43% -18.09% 70.09% -
  Horiz. % 76.92% 136.75% 101.71% 153.85% 139.32% 170.09% 100.00%
DY 1.06 0.00 2.25 0.00 1.36 0.00 2.73 -46.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.83% 0.00% 82.42% 0.00% 49.82% 0.00% 100.00%
P/NAPS 2.82 2.65 1.48 1.67 1.27 1.09 1.08 89.95%
  QoQ % 6.42% 79.05% -11.38% 31.50% 16.51% 0.93% -
  Horiz. % 261.11% 245.37% 137.04% 154.63% 117.59% 100.93% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 24/02/10 -
Price 2.5900 2.6500 2.6300 2.8100 2.7000 2.1500 1.7800 -
P/RPS 11.22 10.36 10.39 11.04 12.00 9.49 7.43 31.72%
  QoQ % 8.30% -0.29% -5.89% -8.00% 26.45% 27.73% -
  Horiz. % 151.01% 139.43% 139.84% 148.59% 161.51% 127.73% 100.00%
P/EPS 102.29 62.44 82.45 52.62 75.21 56.88 83.18 14.83%
  QoQ % 63.82% -24.27% 56.69% -30.04% 32.23% -31.62% -
  Horiz. % 122.97% 75.07% 99.12% 63.26% 90.42% 68.38% 100.00%
EY 0.98 1.60 1.21 1.90 1.33 1.76 1.20 -12.66%
  QoQ % -38.75% 32.23% -36.32% 42.86% -24.43% 46.67% -
  Horiz. % 81.67% 133.33% 100.83% 158.33% 110.83% 146.67% 100.00%
DY 1.16 0.00 2.28 0.00 1.11 0.00 2.81 -44.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.28% 0.00% 81.14% 0.00% 39.50% 0.00% 100.00%
P/NAPS 2.59 2.65 1.46 1.59 1.55 1.24 1.05 82.86%
  QoQ % -2.26% 81.51% -8.18% 2.58% 25.00% 18.10% -
  Horiz. % 246.67% 252.38% 139.05% 151.43% 147.62% 118.10% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers