Highlights

[SHANG] QoQ Quarter Result on 2017-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 10-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     125.75%    YoY -     0.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 115,737 151,484 140,141 157,296 122,992 130,136 119,462 -2.10%
  QoQ % -23.60% 8.09% -10.91% 27.89% -5.49% 8.94% -
  Horiz. % 96.88% 126.81% 117.31% 131.67% 102.95% 108.94% 100.00%
PBT 21,189 39,285 15,292 44,217 21,898 28,253 12,196 44.67%
  QoQ % -46.06% 156.90% -65.42% 101.92% -22.49% 131.66% -
  Horiz. % 173.74% 322.11% 125.39% 362.55% 179.55% 231.66% 100.00%
Tax -4,648 -10,768 -1,898 -10,771 -6,988 -7,983 2,323 -
  QoQ % 56.84% -467.33% 82.38% -54.14% 12.46% -443.65% -
  Horiz. % -200.09% -463.54% -81.70% -463.67% -300.82% -343.65% 100.00%
NP 16,541 28,517 13,394 33,446 14,910 20,270 14,519 9.11%
  QoQ % -42.00% 112.91% -59.95% 124.32% -26.44% 39.61% -
  Horiz. % 113.93% 196.41% 92.25% 230.36% 102.69% 139.61% 100.00%
NP to SH 14,974 25,545 9,523 29,988 13,284 19,403 14,321 3.03%
  QoQ % -41.38% 168.25% -68.24% 125.75% -31.54% 35.49% -
  Horiz. % 104.56% 178.37% 66.50% 209.40% 92.76% 135.49% 100.00%
Tax Rate 21.94 % 27.41 % 12.41 % 24.36 % 31.91 % 28.26 % -19.05 % -
  QoQ % -19.96% 120.87% -49.06% -23.66% 12.92% 248.35% -
  Horiz. % -115.17% -143.88% -65.14% -127.87% -167.51% -148.35% 100.00%
Total Cost 99,196 122,967 126,747 123,850 108,082 109,866 104,943 -3.69%
  QoQ % -19.33% -2.98% 2.34% 14.59% -1.62% 4.69% -
  Horiz. % 94.52% 117.18% 120.78% 118.02% 102.99% 104.69% 100.00%
Net Worth 1,049,003 1,087,724 1,061,236 1,050,763 1,033,736 1,068,364 1,048,740 0.02%
  QoQ % -3.56% 2.50% 1.00% 1.65% -3.24% 1.87% -
  Horiz. % 100.03% 103.72% 101.19% 100.19% 98.57% 101.87% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 13,200 - 52,800 - 13,200 - 48,400 -58.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.27% 0.00% 109.09% 0.00% 27.27% 0.00% 100.00%
Div Payout % 88.15 % - % 554.45 % - % 99.37 % - % 337.97 % -59.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.08% 0.00% 164.05% 0.00% 29.40% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,049,003 1,087,724 1,061,236 1,050,763 1,033,736 1,068,364 1,048,740 0.02%
  QoQ % -3.56% 2.50% 1.00% 1.65% -3.24% 1.87% -
  Horiz. % 100.03% 103.72% 101.19% 100.19% 98.57% 101.87% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.29 % 18.83 % 9.56 % 21.26 % 12.12 % 15.58 % 12.15 % 11.46%
  QoQ % -24.11% 96.97% -55.03% 75.41% -22.21% 28.23% -
  Horiz. % 117.61% 154.98% 78.68% 174.98% 99.75% 128.23% 100.00%
ROE 1.43 % 2.35 % 0.90 % 2.85 % 1.29 % 1.82 % 1.37 % 2.91%
  QoQ % -39.15% 161.11% -68.42% 120.93% -29.12% 32.85% -
  Horiz. % 104.38% 171.53% 65.69% 208.03% 94.16% 132.85% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.30 34.43 31.85 35.75 27.95 29.58 27.15 -2.10%
  QoQ % -23.61% 8.10% -10.91% 27.91% -5.51% 8.95% -
  Horiz. % 96.87% 126.81% 117.31% 131.68% 102.95% 108.95% 100.00%
EPS 3.40 5.81 2.16 6.82 3.02 4.41 3.25 3.06%
  QoQ % -41.48% 168.98% -68.33% 125.83% -31.52% 35.69% -
  Horiz. % 104.62% 178.77% 66.46% 209.85% 92.92% 135.69% 100.00%
DPS 3.00 0.00 12.00 0.00 3.00 0.00 11.00 -58.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.27% 0.00% 109.09% 0.00% 27.27% 0.00% 100.00%
NAPS 2.3841 2.4721 2.4119 2.3881 2.3494 2.4281 2.3835 0.02%
  QoQ % -3.56% 2.50% 1.00% 1.65% -3.24% 1.87% -
  Horiz. % 100.03% 103.72% 101.19% 100.19% 98.57% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.30 34.43 31.85 35.75 27.95 29.58 27.15 -2.10%
  QoQ % -23.61% 8.10% -10.91% 27.91% -5.51% 8.95% -
  Horiz. % 96.87% 126.81% 117.31% 131.68% 102.95% 108.95% 100.00%
EPS 3.40 5.81 2.16 6.82 3.02 4.41 3.25 3.06%
  QoQ % -41.48% 168.98% -68.33% 125.83% -31.52% 35.69% -
  Horiz. % 104.62% 178.77% 66.46% 209.85% 92.92% 135.69% 100.00%
DPS 3.00 0.00 12.00 0.00 3.00 0.00 11.00 -58.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.27% 0.00% 109.09% 0.00% 27.27% 0.00% 100.00%
NAPS 2.3841 2.4721 2.4119 2.3881 2.3494 2.4281 2.3835 0.02%
  QoQ % -3.56% 2.50% 1.00% 1.65% -3.24% 1.87% -
  Horiz. % 100.03% 103.72% 101.19% 100.19% 98.57% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.6700 5.3500 5.0700 5.1200 5.0300 5.0400 5.2400 -
P/RPS 21.56 15.54 15.92 14.32 17.99 17.04 19.30 7.68%
  QoQ % 38.74% -2.39% 11.17% -20.40% 5.58% -11.71% -
  Horiz. % 111.71% 80.52% 82.49% 74.20% 93.21% 88.29% 100.00%
P/EPS 166.61 92.15 234.25 75.12 166.61 114.29 160.99 2.32%
  QoQ % 80.80% -60.66% 211.83% -54.91% 45.78% -29.01% -
  Horiz. % 103.49% 57.24% 145.51% 46.66% 103.49% 70.99% 100.00%
EY 0.60 1.09 0.43 1.33 0.60 0.87 0.62 -2.17%
  QoQ % -44.95% 153.49% -67.67% 121.67% -31.03% 40.32% -
  Horiz. % 96.77% 175.81% 69.35% 214.52% 96.77% 140.32% 100.00%
DY 0.53 0.00 2.37 0.00 0.60 0.00 2.10 -60.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.24% 0.00% 112.86% 0.00% 28.57% 0.00% 100.00%
P/NAPS 2.38 2.16 2.10 2.14 2.14 2.08 2.20 5.40%
  QoQ % 10.19% 2.86% -1.87% 0.00% 2.88% -5.45% -
  Horiz. % 108.18% 98.18% 95.45% 97.27% 97.27% 94.55% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 17/05/18 27/02/18 10/11/17 17/08/17 18/05/17 28/02/17 -
Price 5.8400 6.4500 5.0000 5.1000 5.5400 5.1500 5.2300 -
P/RPS 22.20 18.73 15.70 14.27 19.82 17.41 19.26 9.96%
  QoQ % 18.53% 19.30% 10.02% -28.00% 13.84% -9.61% -
  Horiz. % 115.26% 97.25% 81.52% 74.09% 102.91% 90.39% 100.00%
P/EPS 171.60 111.10 231.02 74.83 183.50 116.79 160.69 4.49%
  QoQ % 54.46% -51.91% 208.73% -59.22% 57.12% -27.32% -
  Horiz. % 106.79% 69.14% 143.77% 46.57% 114.20% 72.68% 100.00%
EY 0.58 0.90 0.43 1.34 0.54 0.86 0.62 -4.36%
  QoQ % -35.56% 109.30% -67.91% 148.15% -37.21% 38.71% -
  Horiz. % 93.55% 145.16% 69.35% 216.13% 87.10% 138.71% 100.00%
DY 0.51 0.00 2.40 0.00 0.54 0.00 2.10 -61.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.29% 0.00% 114.29% 0.00% 25.71% 0.00% 100.00%
P/NAPS 2.45 2.61 2.07 2.14 2.36 2.12 2.19 7.79%
  QoQ % -6.13% 26.09% -3.27% -9.32% 11.32% -3.20% -
  Horiz. % 111.87% 119.18% 94.52% 97.72% 107.76% 96.80% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS