Highlights

[SHANG] QoQ Quarter Result on 2008-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -71.99%    YoY -     -78.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 93,057 78,583 90,458 99,131 110,954 92,535 112,827 -12.04%
  QoQ % 18.42% -13.13% -8.75% -10.66% 19.90% -17.99% -
  Horiz. % 82.48% 69.65% 80.17% 87.86% 98.34% 82.01% 100.00%
PBT 18,570 5,890 14,012 3,919 28,964 3,128 35,463 -35.01%
  QoQ % 215.28% -57.96% 257.54% -86.47% 825.96% -91.18% -
  Horiz. % 52.36% 16.61% 39.51% 11.05% 81.67% 8.82% 100.00%
Tax -2,680 -1,273 -2,087 2,618 -5,711 -3,384 -7,213 -48.29%
  QoQ % -110.53% 39.00% -179.72% 145.84% -68.76% 53.08% -
  Horiz. % 37.16% 17.65% 28.93% -36.30% 79.18% 46.92% 100.00%
NP 15,890 4,617 11,925 6,537 23,253 -256 28,250 -31.84%
  QoQ % 244.16% -61.28% 82.42% -71.89% 9,183.20% -100.91% -
  Horiz. % 56.25% 16.34% 42.21% 23.14% 82.31% -0.91% 100.00%
NP to SH 12,640 3,177 10,129 5,578 19,917 -1,789 25,561 -37.44%
  QoQ % 297.86% -68.63% 81.59% -71.99% 1,213.30% -107.00% -
  Horiz. % 49.45% 12.43% 39.63% 21.82% 77.92% -7.00% 100.00%
Tax Rate 14.43 % 21.61 % 14.89 % -66.80 % 19.72 % 108.18 % 20.34 % -20.44%
  QoQ % -33.23% 45.13% 122.29% -438.74% -81.77% 431.86% -
  Horiz. % 70.94% 106.24% 73.21% -328.42% 96.95% 531.86% 100.00%
Total Cost 77,167 73,966 78,533 92,594 87,701 92,791 84,577 -5.92%
  QoQ % 4.33% -5.82% -15.19% 5.58% -5.49% 9.71% -
  Horiz. % 91.24% 87.45% 92.85% 109.48% 103.69% 109.71% 100.00%
Net Worth 739,550 738,211 750,118 738,008 733,191 717,563 748,088 -0.76%
  QoQ % 0.18% -1.59% 1.64% 0.66% 2.18% -4.08% -
  Horiz. % 98.86% 98.68% 100.27% 98.65% 98.01% 95.92% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 13,237 - 21,960 - 13,090 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.12% 0.00% 167.76% 0.00% 100.00% -
Div Payout % - % 416.67 % - % 393.70 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.83% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 739,550 738,211 750,118 738,008 733,191 717,563 748,088 -0.76%
  QoQ % 0.18% -1.59% 1.64% 0.66% 2.18% -4.08% -
  Horiz. % 98.86% 98.68% 100.27% 98.65% 98.01% 95.92% 100.00%
NOSH 440,418 441,249 440,391 439,212 439,668 436,341 439,948 0.07%
  QoQ % -0.19% 0.19% 0.27% -0.10% 0.76% -0.82% -
  Horiz. % 100.11% 100.30% 100.10% 99.83% 99.94% 99.18% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.08 % 5.88 % 13.18 % 6.59 % 20.96 % -0.28 % 25.04 % -22.49%
  QoQ % 190.48% -55.39% 100.00% -68.56% 7,585.71% -101.12% -
  Horiz. % 68.21% 23.48% 52.64% 26.32% 83.71% -1.12% 100.00%
ROE 1.71 % 0.43 % 1.35 % 0.76 % 2.72 % -0.25 % 3.42 % -36.98%
  QoQ % 297.67% -68.15% 77.63% -72.06% 1,188.00% -107.31% -
  Horiz. % 50.00% 12.57% 39.47% 22.22% 79.53% -7.31% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.13 17.81 20.54 22.57 25.24 21.21 25.65 -12.11%
  QoQ % 18.64% -13.29% -8.99% -10.58% 19.00% -17.31% -
  Horiz. % 82.38% 69.43% 80.08% 87.99% 98.40% 82.69% 100.00%
EPS 2.87 0.72 2.30 1.27 4.53 -0.41 5.81 -37.48%
  QoQ % 298.61% -68.70% 81.10% -71.96% 1,204.88% -107.06% -
  Horiz. % 49.40% 12.39% 39.59% 21.86% 77.97% -7.06% 100.00%
DPS 0.00 3.00 0.00 5.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 166.67% 0.00% 100.00% -
NAPS 1.6792 1.6730 1.7033 1.6803 1.6676 1.6445 1.7004 -0.83%
  QoQ % 0.37% -1.78% 1.37% 0.76% 1.40% -3.29% -
  Horiz. % 98.75% 98.39% 100.17% 98.82% 98.07% 96.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 439,662
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.15 17.86 20.56 22.53 25.22 21.03 25.64 -12.03%
  QoQ % 18.42% -13.13% -8.74% -10.67% 19.92% -17.98% -
  Horiz. % 82.49% 69.66% 80.19% 87.87% 98.36% 82.02% 100.00%
EPS 2.87 0.72 2.30 1.27 4.53 -0.41 5.81 -37.48%
  QoQ % 298.61% -68.70% 81.10% -71.96% 1,204.88% -107.06% -
  Horiz. % 49.40% 12.39% 39.59% 21.86% 77.97% -7.06% 100.00%
DPS 0.00 3.01 0.00 4.99 0.00 2.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.01% 0.00% 167.45% 0.00% 100.00% -
NAPS 1.6808 1.6778 1.7048 1.6773 1.6663 1.6308 1.7002 -0.76%
  QoQ % 0.18% -1.58% 1.64% 0.66% 2.18% -4.08% -
  Horiz. % 98.86% 98.68% 100.27% 98.65% 98.01% 95.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.8100 1.7000 1.5500 1.6500 1.4600 2.0000 2.5000 -
P/RPS 8.57 9.55 7.55 7.31 5.79 9.43 9.75 -8.23%
  QoQ % -10.26% 26.49% 3.28% 26.25% -38.60% -3.28% -
  Horiz. % 87.90% 97.95% 77.44% 74.97% 59.38% 96.72% 100.00%
P/EPS 63.07 236.11 67.39 129.92 32.23 -487.80 43.03 29.00%
  QoQ % -73.29% 250.36% -48.13% 303.10% 106.61% -1,233.63% -
  Horiz. % 146.57% 548.71% 156.61% 301.93% 74.90% -1,133.63% 100.00%
EY 1.59 0.42 1.48 0.77 3.10 -0.21 2.32 -22.25%
  QoQ % 278.57% -71.62% 92.21% -75.16% 1,576.19% -109.05% -
  Horiz. % 68.53% 18.10% 63.79% 33.19% 133.62% -9.05% 100.00%
DY 0.00 1.76 0.00 3.03 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.33% 0.00% 202.00% 0.00% 100.00% -
P/NAPS 1.08 1.02 0.91 0.98 0.88 1.22 1.47 -18.56%
  QoQ % 5.88% 12.09% -7.14% 11.36% -27.87% -17.01% -
  Horiz. % 73.47% 69.39% 61.90% 66.67% 59.86% 82.99% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 -
Price 1.8600 1.8200 1.9000 1.7200 1.5000 1.7400 2.3200 -
P/RPS 8.80 10.22 9.25 7.62 5.94 8.20 9.05 -1.85%
  QoQ % -13.89% 10.49% 21.39% 28.28% -27.56% -9.39% -
  Horiz. % 97.24% 112.93% 102.21% 84.20% 65.64% 90.61% 100.00%
P/EPS 64.81 252.78 82.61 135.43 33.11 -424.39 39.93 38.07%
  QoQ % -74.36% 205.99% -39.00% 309.03% 107.80% -1,162.83% -
  Horiz. % 162.31% 633.06% 206.89% 339.17% 82.92% -1,062.84% 100.00%
EY 1.54 0.40 1.21 0.74 3.02 -0.24 2.50 -27.58%
  QoQ % 285.00% -66.94% 63.51% -75.50% 1,358.33% -109.60% -
  Horiz. % 61.60% 16.00% 48.40% 29.60% 120.80% -9.60% 100.00%
DY 0.00 1.65 0.00 2.91 0.00 1.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.93% 0.00% 169.19% 0.00% 100.00% -
P/NAPS 1.11 1.09 1.12 1.02 0.90 1.06 1.36 -12.65%
  QoQ % 1.83% -2.68% 9.80% 13.33% -15.09% -22.06% -
  Horiz. % 81.62% 80.15% 82.35% 75.00% 66.18% 77.94% 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.
 


 

215  306  544  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers