Highlights

[SHANG] QoQ Quarter Result on 2018-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -102.77%    YoY -     -108.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 141,717 119,850 137,358 135,123 148,504 115,737 151,484 -4.34%
  QoQ % 18.25% -12.75% 1.65% -9.01% 28.31% -23.60% -
  Horiz. % 93.55% 79.12% 90.67% 89.20% 98.03% 76.40% 100.00%
PBT 31,646 13,803 30,921 7,210 40,264 21,189 39,285 -13.41%
  QoQ % 129.27% -55.36% 328.86% -82.09% 90.02% -46.06% -
  Horiz. % 80.55% 35.14% 78.71% 18.35% 102.49% 53.94% 100.00%
Tax -7,064 -3,094 -6,554 -7,288 -5,775 -4,648 -10,768 -24.48%
  QoQ % -128.31% 52.79% 10.07% -26.20% -24.25% 56.84% -
  Horiz. % 65.60% 28.73% 60.87% 67.68% 53.63% 43.16% 100.00%
NP 24,582 10,709 24,367 -78 34,489 16,541 28,517 -9.42%
  QoQ % 129.55% -56.05% 31,339.74% -100.23% 108.51% -42.00% -
  Horiz. % 86.20% 37.55% 85.45% -0.27% 120.94% 58.00% 100.00%
NP to SH 21,252 9,560 22,115 -856 30,891 14,974 25,545 -11.53%
  QoQ % 122.30% -56.77% 2,683.53% -102.77% 106.30% -41.38% -
  Horiz. % 83.19% 37.42% 86.57% -3.35% 120.93% 58.62% 100.00%
Tax Rate 22.32 % 22.42 % 21.20 % 101.08 % 14.34 % 21.94 % 27.41 % -12.79%
  QoQ % -0.45% 5.75% -79.03% 604.88% -34.64% -19.96% -
  Horiz. % 81.43% 81.79% 77.34% 368.77% 52.32% 80.04% 100.00%
Total Cost 117,135 109,141 112,991 135,201 114,015 99,196 122,967 -3.18%
  QoQ % 7.32% -3.41% -16.43% 18.58% 14.94% -19.33% -
  Horiz. % 95.26% 88.76% 91.89% 109.95% 92.72% 80.67% 100.00%
Net Worth 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 -2.50%
  QoQ % 0.84% -3.96% 1.51% -0.10% 1.64% -3.56% -
  Horiz. % 96.27% 95.46% 99.40% 97.92% 98.02% 96.44% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 13,200 - 52,800 - 13,200 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 400.00% 0.00% 100.00% -
Div Payout % - % 138.08 % - % - % - % 88.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.64% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 -2.50%
  QoQ % 0.84% -3.96% 1.51% -0.10% 1.64% -3.56% -
  Horiz. % 96.27% 95.46% 99.40% 97.92% 98.02% 96.44% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.35 % 8.94 % 17.74 % -0.06 % 23.22 % 14.29 % 18.83 % -5.31%
  QoQ % 94.07% -49.61% 29,666.67% -100.26% 62.49% -24.11% -
  Horiz. % 92.14% 47.48% 94.21% -0.32% 123.31% 75.89% 100.00%
ROE 2.03 % 0.92 % 2.05 % -0.08 % 2.90 % 1.43 % 2.35 % -9.29%
  QoQ % 120.65% -55.12% 2,662.50% -102.76% 102.80% -39.15% -
  Horiz. % 86.38% 39.15% 87.23% -3.40% 123.40% 60.85% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 32.21 27.24 31.22 30.71 33.75 26.30 34.43 -4.34%
  QoQ % 18.25% -12.75% 1.66% -9.01% 28.33% -23.61% -
  Horiz. % 93.55% 79.12% 90.68% 89.20% 98.02% 76.39% 100.00%
EPS 4.83 2.17 5.03 -0.19 7.02 3.40 5.81 -11.58%
  QoQ % 122.58% -56.86% 2,747.37% -102.71% 106.47% -41.48% -
  Horiz. % 83.13% 37.35% 86.57% -3.27% 120.83% 58.52% 100.00%
DPS 0.00 3.00 0.00 12.00 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% 400.00% 0.00% 100.00% -
NAPS 2.3798 2.3599 2.4572 2.4207 2.4232 2.3841 2.4721 -2.50%
  QoQ % 0.84% -3.96% 1.51% -0.10% 1.64% -3.56% -
  Horiz. % 96.27% 95.46% 99.40% 97.92% 98.02% 96.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 32.21 27.24 31.22 30.71 33.75 26.30 34.43 -4.34%
  QoQ % 18.25% -12.75% 1.66% -9.01% 28.33% -23.61% -
  Horiz. % 93.55% 79.12% 90.68% 89.20% 98.02% 76.39% 100.00%
EPS 4.83 2.17 5.03 -0.19 7.02 3.40 5.81 -11.58%
  QoQ % 122.58% -56.86% 2,747.37% -102.71% 106.47% -41.48% -
  Horiz. % 83.13% 37.35% 86.57% -3.27% 120.83% 58.52% 100.00%
DPS 0.00 3.00 0.00 12.00 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% 400.00% 0.00% 100.00% -
NAPS 2.3798 2.3599 2.4572 2.4207 2.4232 2.3841 2.4721 -2.50%
  QoQ % 0.84% -3.96% 1.51% -0.10% 1.64% -3.56% -
  Horiz. % 96.27% 95.46% 99.40% 97.92% 98.02% 96.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.2000 5.5400 5.5700 5.6200 5.7600 5.6700 5.3500 -
P/RPS 16.14 20.34 17.84 18.30 17.07 21.56 15.54 2.56%
  QoQ % -20.65% 14.01% -2.51% 7.21% -20.83% 38.74% -
  Horiz. % 103.86% 130.89% 114.80% 117.76% 109.85% 138.74% 100.00%
P/EPS 107.66 254.98 110.82 -2,888.79 82.04 166.61 92.15 10.92%
  QoQ % -57.78% 130.08% 103.84% -3,621.20% -50.76% 80.80% -
  Horiz. % 116.83% 276.70% 120.26% -3,134.88% 89.03% 180.80% 100.00%
EY 0.93 0.39 0.90 -0.03 1.22 0.60 1.09 -10.03%
  QoQ % 138.46% -56.67% 3,100.00% -102.46% 103.33% -44.95% -
  Horiz. % 85.32% 35.78% 82.57% -2.75% 111.93% 55.05% 100.00%
DY 0.00 0.54 0.00 2.14 0.00 0.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.89% 0.00% 403.77% 0.00% 100.00% -
P/NAPS 2.19 2.35 2.27 2.32 2.38 2.38 2.16 0.92%
  QoQ % -6.81% 3.52% -2.16% -2.52% 0.00% 10.19% -
  Horiz. % 101.39% 108.80% 105.09% 107.41% 110.19% 110.19% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 28/08/19 29/05/19 28/02/19 08/11/18 29/08/18 17/05/18 -
Price 5.0000 5.0500 5.5500 5.6000 5.6900 5.8400 6.4500 -
P/RPS 15.52 18.54 17.78 18.24 16.86 22.20 18.73 -11.77%
  QoQ % -16.29% 4.27% -2.52% 8.19% -24.05% 18.53% -
  Horiz. % 82.86% 98.99% 94.93% 97.38% 90.02% 118.53% 100.00%
P/EPS 103.52 232.43 110.42 -2,878.50 81.05 171.60 111.10 -4.60%
  QoQ % -55.46% 110.50% 103.84% -3,651.51% -52.77% 54.46% -
  Horiz. % 93.18% 209.21% 99.39% -2,590.91% 72.95% 154.46% 100.00%
EY 0.97 0.43 0.91 -0.03 1.23 0.58 0.90 5.12%
  QoQ % 125.58% -52.75% 3,133.33% -102.44% 112.07% -35.56% -
  Horiz. % 107.78% 47.78% 101.11% -3.33% 136.67% 64.44% 100.00%
DY 0.00 0.59 0.00 2.14 0.00 0.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.69% 0.00% 419.61% 0.00% 100.00% -
P/NAPS 2.10 2.14 2.26 2.31 2.35 2.45 2.61 -13.48%
  QoQ % -1.87% -5.31% -2.16% -1.70% -4.08% -6.13% -
  Horiz. % 80.46% 81.99% 86.59% 88.51% 90.04% 93.87% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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