Highlights

[SHANG] QoQ Quarter Result on 2010-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -40.25%    YoY -     49.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 110,998 101,668 112,643 111,359 111,946 99,065 99,632 7.46%
  QoQ % 9.18% -9.74% 1.15% -0.52% 13.00% -0.57% -
  Horiz. % 111.41% 102.04% 113.06% 111.77% 112.36% 99.43% 100.00%
PBT 20,456 17,314 27,450 19,681 28,898 21,095 21,608 -3.58%
  QoQ % 18.15% -36.93% 39.47% -31.89% 36.99% -2.37% -
  Horiz. % 94.67% 80.13% 127.04% 91.08% 133.74% 97.63% 100.00%
Tax -5,125 -5,065 -6,534 -3,785 -2,189 -3,135 -2,676 54.16%
  QoQ % -1.18% 22.48% -72.63% -72.91% 30.18% -17.15% -
  Horiz. % 191.52% 189.28% 244.17% 141.44% 81.80% 117.15% 100.00%
NP 15,331 12,249 20,916 15,896 26,709 17,960 18,932 -13.11%
  QoQ % 25.16% -41.44% 31.58% -40.48% 48.71% -5.13% -
  Horiz. % 80.98% 64.70% 110.48% 83.96% 141.08% 94.87% 100.00%
NP to SH 14,317 11,153 18,688 14,037 23,494 15,812 16,616 -9.44%
  QoQ % 28.37% -40.32% 33.13% -40.25% 48.58% -4.84% -
  Horiz. % 86.16% 67.12% 112.47% 84.48% 141.39% 95.16% 100.00%
Tax Rate 25.05 % 29.25 % 23.80 % 19.23 % 7.57 % 14.86 % 12.38 % 59.91%
  QoQ % -14.36% 22.90% 23.76% 154.03% -49.06% 20.03% -
  Horiz. % 202.34% 236.27% 192.25% 155.33% 61.15% 120.03% 100.00%
Total Cost 95,667 89,419 91,727 95,463 85,237 81,105 80,700 12.00%
  QoQ % 6.99% -2.52% -3.91% 12.00% 5.09% 0.50% -
  Horiz. % 118.55% 110.80% 113.66% 118.29% 105.62% 100.50% 100.00%
Net Worth 440,345 440,486 440,342 791,880 777,721 764,966 764,160 -30.73%
  QoQ % -0.03% 0.03% -44.39% 1.82% 1.67% 0.11% -
  Horiz. % 57.62% 57.64% 57.62% 103.63% 101.77% 100.11% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,214 - 26,401 - 13,213 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.01% 0.00% 199.81% 0.00% 100.00% -
Div Payout % - % 118.48 % - % 188.09 % - % 83.57 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.77% 0.00% 225.07% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 440,345 440,486 440,342 791,880 777,721 764,966 764,160 -30.73%
  QoQ % -0.03% 0.03% -44.39% 1.82% 1.67% 0.11% -
  Horiz. % 57.62% 57.64% 57.62% 103.63% 101.77% 100.11% 100.00%
NOSH 440,345 440,486 440,342 440,031 439,962 440,445 439,576 0.12%
  QoQ % -0.03% 0.03% 0.07% 0.02% -0.11% 0.20% -
  Horiz. % 100.17% 100.21% 100.17% 100.10% 100.09% 100.20% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.81 % 12.05 % 18.57 % 14.27 % 23.86 % 18.13 % 19.00 % -19.14%
  QoQ % 14.61% -35.11% 30.13% -40.19% 31.61% -4.58% -
  Horiz. % 72.68% 63.42% 97.74% 75.11% 125.58% 95.42% 100.00%
ROE 3.25 % 2.53 % 4.24 % 1.77 % 3.02 % 2.07 % 2.17 % 30.87%
  QoQ % 28.46% -40.33% 139.55% -41.39% 45.89% -4.61% -
  Horiz. % 149.77% 116.59% 195.39% 81.57% 139.17% 95.39% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.21 23.08 25.58 25.31 25.44 22.49 22.67 7.33%
  QoQ % 9.23% -9.77% 1.07% -0.51% 13.12% -0.79% -
  Horiz. % 111.20% 101.81% 112.84% 111.65% 112.22% 99.21% 100.00%
EPS 3.25 2.53 4.25 3.19 5.34 3.59 3.78 -9.57%
  QoQ % 28.46% -40.47% 33.23% -40.26% 48.75% -5.03% -
  Horiz. % 85.98% 66.93% 112.43% 84.39% 141.27% 94.97% 100.00%
DPS 0.00 3.00 0.00 6.00 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% 200.00% 0.00% 100.00% -
NAPS 1.0000 1.0000 1.0000 1.7996 1.7677 1.7368 1.7384 -30.81%
  QoQ % 0.00% 0.00% -44.43% 1.80% 1.78% -0.09% -
  Horiz. % 57.52% 57.52% 57.52% 103.52% 101.69% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.23 23.11 25.60 25.31 25.44 22.51 22.64 7.48%
  QoQ % 9.17% -9.73% 1.15% -0.51% 13.02% -0.57% -
  Horiz. % 111.44% 102.08% 113.07% 111.79% 112.37% 99.43% 100.00%
EPS 3.25 2.53 4.25 3.19 5.34 3.59 3.78 -9.57%
  QoQ % 28.46% -40.47% 33.23% -40.26% 48.75% -5.03% -
  Horiz. % 85.98% 66.93% 112.43% 84.39% 141.27% 94.97% 100.00%
DPS 0.00 3.00 0.00 6.00 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% 200.00% 0.00% 100.00% -
NAPS 1.0008 1.0011 1.0008 1.7997 1.7675 1.7386 1.7367 -30.73%
  QoQ % -0.03% 0.03% -44.39% 1.82% 1.66% 0.11% -
  Horiz. % 57.63% 57.64% 57.63% 103.63% 101.77% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.4100 2.8200 2.6500 2.6700 2.9600 2.2000 1.9000 -
P/RPS 9.56 12.22 10.36 10.55 11.63 9.78 8.38 9.17%
  QoQ % -21.77% 17.95% -1.80% -9.29% 18.92% 16.71% -
  Horiz. % 114.08% 145.82% 123.63% 125.89% 138.78% 116.71% 100.00%
P/EPS 74.12 111.38 62.44 83.70 55.43 61.28 50.26 29.53%
  QoQ % -33.45% 78.38% -25.40% 51.00% -9.55% 21.93% -
  Horiz. % 147.47% 221.61% 124.23% 166.53% 110.29% 121.93% 100.00%
EY 1.35 0.90 1.60 1.19 1.80 1.63 1.99 -22.78%
  QoQ % 50.00% -43.75% 34.45% -33.89% 10.43% -18.09% -
  Horiz. % 67.84% 45.23% 80.40% 59.80% 90.45% 81.91% 100.00%
DY 0.00 1.06 0.00 2.25 0.00 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.94% 0.00% 165.44% 0.00% 100.00% -
P/NAPS 2.41 2.82 2.65 1.48 1.67 1.27 1.09 69.64%
  QoQ % -14.54% 6.42% 79.05% -11.38% 31.50% 16.51% -
  Horiz. % 221.10% 258.72% 243.12% 135.78% 153.21% 116.51% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 -
Price 2.3000 2.5900 2.6500 2.6300 2.8100 2.7000 2.1500 -
P/RPS 9.12 11.22 10.36 10.39 11.04 12.00 9.49 -2.61%
  QoQ % -18.72% 8.30% -0.29% -5.89% -8.00% 26.45% -
  Horiz. % 96.10% 118.23% 109.17% 109.48% 116.33% 126.45% 100.00%
P/EPS 70.74 102.29 62.44 82.45 52.62 75.21 56.88 15.63%
  QoQ % -30.84% 63.82% -24.27% 56.69% -30.04% 32.23% -
  Horiz. % 124.37% 179.83% 109.77% 144.95% 92.51% 132.23% 100.00%
EY 1.41 0.98 1.60 1.21 1.90 1.33 1.76 -13.73%
  QoQ % 43.88% -38.75% 32.23% -36.32% 42.86% -24.43% -
  Horiz. % 80.11% 55.68% 90.91% 68.75% 107.95% 75.57% 100.00%
DY 0.00 1.16 0.00 2.28 0.00 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.50% 0.00% 205.41% 0.00% 100.00% -
P/NAPS 2.30 2.59 2.65 1.46 1.59 1.55 1.24 50.91%
  QoQ % -11.20% -2.26% 81.51% -8.18% 2.58% 25.00% -
  Horiz. % 185.48% 208.87% 213.71% 117.74% 128.23% 125.00% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers