Highlights

[SHANG] QoQ Quarter Result on 2009-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -25.58%    YoY -     68.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 111,946 99,065 99,632 105,273 93,057 78,583 90,458 15.25%
  QoQ % 13.00% -0.57% -5.36% 13.13% 18.42% -13.13% -
  Horiz. % 123.75% 109.51% 110.14% 116.38% 102.87% 86.87% 100.00%
PBT 28,898 21,095 21,608 13,033 18,570 5,890 14,012 61.95%
  QoQ % 36.99% -2.37% 65.79% -29.82% 215.28% -57.96% -
  Horiz. % 206.24% 150.55% 154.21% 93.01% 132.53% 42.04% 100.00%
Tax -2,189 -3,135 -2,676 -1,238 -2,680 -1,273 -2,087 3.23%
  QoQ % 30.18% -17.15% -116.16% 53.81% -110.53% 39.00% -
  Horiz. % 104.89% 150.22% 128.22% 59.32% 128.41% 61.00% 100.00%
NP 26,709 17,960 18,932 11,795 15,890 4,617 11,925 71.10%
  QoQ % 48.71% -5.13% 60.51% -25.77% 244.16% -61.28% -
  Horiz. % 223.97% 150.61% 158.76% 98.91% 133.25% 38.72% 100.00%
NP to SH 23,494 15,812 16,616 9,407 12,640 3,177 10,129 75.13%
  QoQ % 48.58% -4.84% 76.63% -25.58% 297.86% -68.63% -
  Horiz. % 231.95% 156.11% 164.04% 92.87% 124.79% 31.37% 100.00%
Tax Rate 7.57 % 14.86 % 12.38 % 9.50 % 14.43 % 21.61 % 14.89 % -36.27%
  QoQ % -49.06% 20.03% 30.32% -34.16% -33.23% 45.13% -
  Horiz. % 50.84% 99.80% 83.14% 63.80% 96.91% 145.13% 100.00%
Total Cost 85,237 81,105 80,700 93,478 77,167 73,966 78,533 5.61%
  QoQ % 5.09% 0.50% -13.67% 21.14% 4.33% -5.82% -
  Horiz. % 108.54% 103.28% 102.76% 119.03% 98.26% 94.18% 100.00%
Net Worth 777,721 764,966 764,160 747,548 739,550 738,211 750,118 2.44%
  QoQ % 1.67% 0.11% 2.22% 1.08% 0.18% -1.59% -
  Horiz. % 103.68% 101.98% 101.87% 99.66% 98.59% 98.41% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 13,213 - 21,978 - 13,237 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.82% 0.00% 166.04% 0.00% 100.00% -
Div Payout % - % 83.57 % - % 233.64 % - % 416.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 20.06% 0.00% 56.07% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 777,721 764,966 764,160 747,548 739,550 738,211 750,118 2.44%
  QoQ % 1.67% 0.11% 2.22% 1.08% 0.18% -1.59% -
  Horiz. % 103.68% 101.98% 101.87% 99.66% 98.59% 98.41% 100.00%
NOSH 439,962 440,445 439,576 439,579 440,418 441,249 440,391 -0.06%
  QoQ % -0.11% 0.20% -0.00% -0.19% -0.19% 0.19% -
  Horiz. % 99.90% 100.01% 99.82% 99.82% 100.01% 100.19% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.86 % 18.13 % 19.00 % 11.20 % 17.08 % 5.88 % 13.18 % 48.48%
  QoQ % 31.61% -4.58% 69.64% -34.43% 190.48% -55.39% -
  Horiz. % 181.03% 137.56% 144.16% 84.98% 129.59% 44.61% 100.00%
ROE 3.02 % 2.07 % 2.17 % 1.26 % 1.71 % 0.43 % 1.35 % 70.96%
  QoQ % 45.89% -4.61% 72.22% -26.32% 297.67% -68.15% -
  Horiz. % 223.70% 153.33% 160.74% 93.33% 126.67% 31.85% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.44 22.49 22.67 23.95 21.13 17.81 20.54 15.32%
  QoQ % 13.12% -0.79% -5.34% 13.35% 18.64% -13.29% -
  Horiz. % 123.86% 109.49% 110.37% 116.60% 102.87% 86.71% 100.00%
EPS 5.34 3.59 3.78 2.14 2.87 0.72 2.30 75.25%
  QoQ % 48.75% -5.03% 76.64% -25.44% 298.61% -68.70% -
  Horiz. % 232.17% 156.09% 164.35% 93.04% 124.78% 31.30% 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 1.7677 1.7368 1.7384 1.7006 1.6792 1.6730 1.7033 2.50%
  QoQ % 1.78% -0.09% 2.22% 1.27% 0.37% -1.78% -
  Horiz. % 103.78% 101.97% 102.06% 99.84% 98.59% 98.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.44 22.51 22.64 23.93 21.15 17.86 20.56 15.24%
  QoQ % 13.02% -0.57% -5.39% 13.14% 18.42% -13.13% -
  Horiz. % 123.74% 109.48% 110.12% 116.39% 102.87% 86.87% 100.00%
EPS 5.34 3.59 3.78 2.14 2.87 0.72 2.30 75.25%
  QoQ % 48.75% -5.03% 76.64% -25.44% 298.61% -68.70% -
  Horiz. % 232.17% 156.09% 164.35% 93.04% 124.78% 31.30% 100.00%
DPS 0.00 3.00 0.00 5.00 0.00 3.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.67% 0.00% 166.11% 0.00% 100.00% -
NAPS 1.7675 1.7386 1.7367 1.6990 1.6808 1.6778 1.7048 2.43%
  QoQ % 1.66% 0.11% 2.22% 1.08% 0.18% -1.58% -
  Horiz. % 103.68% 101.98% 101.87% 99.66% 98.59% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.9600 2.2000 1.9000 1.8300 1.8100 1.7000 1.5500 -
P/RPS 11.63 9.78 8.38 7.64 8.57 9.55 7.55 33.34%
  QoQ % 18.92% 16.71% 9.69% -10.85% -10.26% 26.49% -
  Horiz. % 154.04% 129.54% 110.99% 101.19% 113.51% 126.49% 100.00%
P/EPS 55.43 61.28 50.26 85.51 63.07 236.11 67.39 -12.20%
  QoQ % -9.55% 21.93% -41.22% 35.58% -73.29% 250.36% -
  Horiz. % 82.25% 90.93% 74.58% 126.89% 93.59% 350.36% 100.00%
EY 1.80 1.63 1.99 1.17 1.59 0.42 1.48 13.93%
  QoQ % 10.43% -18.09% 70.09% -26.42% 278.57% -71.62% -
  Horiz. % 121.62% 110.14% 134.46% 79.05% 107.43% 28.38% 100.00%
DY 0.00 1.36 0.00 2.73 0.00 1.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.27% 0.00% 155.11% 0.00% 100.00% -
P/NAPS 1.67 1.27 1.09 1.08 1.08 1.02 0.91 49.84%
  QoQ % 31.50% 16.51% 0.93% 0.00% 5.88% 12.09% -
  Horiz. % 183.52% 139.56% 119.78% 118.68% 118.68% 112.09% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 -
Price 2.8100 2.7000 2.1500 1.7800 1.8600 1.8200 1.9000 -
P/RPS 11.04 12.00 9.49 7.43 8.80 10.22 9.25 12.50%
  QoQ % -8.00% 26.45% 27.73% -15.57% -13.89% 10.49% -
  Horiz. % 119.35% 129.73% 102.59% 80.32% 95.14% 110.49% 100.00%
P/EPS 52.62 75.21 56.88 83.18 64.81 252.78 82.61 -25.95%
  QoQ % -30.04% 32.23% -31.62% 28.34% -74.36% 205.99% -
  Horiz. % 63.70% 91.04% 68.85% 100.69% 78.45% 305.99% 100.00%
EY 1.90 1.33 1.76 1.20 1.54 0.40 1.21 35.06%
  QoQ % 42.86% -24.43% 46.67% -22.08% 285.00% -66.94% -
  Horiz. % 157.02% 109.92% 145.45% 99.17% 127.27% 33.06% 100.00%
DY 0.00 1.11 0.00 2.81 0.00 1.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.27% 0.00% 170.30% 0.00% 100.00% -
P/NAPS 1.59 1.55 1.24 1.05 1.11 1.09 1.12 26.29%
  QoQ % 2.58% 25.00% 18.10% -5.41% 1.83% -2.68% -
  Horiz. % 141.96% 138.39% 110.71% 93.75% 99.11% 97.32% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove, Kossan, Supermax and Hartalega scale new heights on anticipation of even greater demand for rubber gloves gloveharicut
7. Serba Dinamik Holdings Berhad (5279.KL, 5th July 2020) The Bull Capital
8. TYYAP- JAKS: Investors Must Know Secrets Construction Sector 建筑业- TYYAP
Partners & Brokers