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 - 440,042
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.
 


FEATURED EVENT
 

212  178  518  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 EDUSPEC 0.030.00 
 ARMADA 0.2350.00 
 HSI-C3W 0.385+0.09 
 HSI-H4Y 0.215-0.08 
 IRIS 0.14+0.01 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 
 A50CHIN-C30 0.19+0.03 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers