Highlights

[SHANG] QoQ Quarter Result on 2010-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     76.63%    YoY -     64.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 111,359 111,946 99,065 99,632 105,273 93,057 78,583 26.08%
  QoQ % -0.52% 13.00% -0.57% -5.36% 13.13% 18.42% -
  Horiz. % 141.71% 142.46% 126.06% 126.79% 133.96% 118.42% 100.00%
PBT 19,681 28,898 21,095 21,608 13,033 18,570 5,890 123.01%
  QoQ % -31.89% 36.99% -2.37% 65.79% -29.82% 215.28% -
  Horiz. % 334.14% 490.63% 358.15% 366.86% 221.27% 315.28% 100.00%
Tax -3,785 -2,189 -3,135 -2,676 -1,238 -2,680 -1,273 106.36%
  QoQ % -72.91% 30.18% -17.15% -116.16% 53.81% -110.53% -
  Horiz. % 297.33% 171.96% 246.27% 210.21% 97.25% 210.53% 100.00%
NP 15,896 26,709 17,960 18,932 11,795 15,890 4,617 127.50%
  QoQ % -40.48% 48.71% -5.13% 60.51% -25.77% 244.16% -
  Horiz. % 344.29% 578.49% 389.00% 410.05% 255.47% 344.16% 100.00%
NP to SH 14,037 23,494 15,812 16,616 9,407 12,640 3,177 168.53%
  QoQ % -40.25% 48.58% -4.84% 76.63% -25.58% 297.86% -
  Horiz. % 441.83% 739.50% 497.70% 523.01% 296.10% 397.86% 100.00%
Tax Rate 19.23 % 7.57 % 14.86 % 12.38 % 9.50 % 14.43 % 21.61 % -7.46%
  QoQ % 154.03% -49.06% 20.03% 30.32% -34.16% -33.23% -
  Horiz. % 88.99% 35.03% 68.76% 57.29% 43.96% 66.77% 100.00%
Total Cost 95,463 85,237 81,105 80,700 93,478 77,167 73,966 18.49%
  QoQ % 12.00% 5.09% 0.50% -13.67% 21.14% 4.33% -
  Horiz. % 129.06% 115.24% 109.65% 109.10% 126.38% 104.33% 100.00%
Net Worth 791,880 777,721 764,966 764,160 747,548 739,550 738,211 4.78%
  QoQ % 1.82% 1.67% 0.11% 2.22% 1.08% 0.18% -
  Horiz. % 107.27% 105.35% 103.62% 103.52% 101.26% 100.18% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 26,401 - 13,213 - 21,978 - 13,237 58.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.45% 0.00% 99.82% 0.00% 166.04% 0.00% 100.00%
Div Payout % 188.09 % - % 83.57 % - % 233.64 % - % 416.67 % -41.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.14% 0.00% 20.06% 0.00% 56.07% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 791,880 777,721 764,966 764,160 747,548 739,550 738,211 4.78%
  QoQ % 1.82% 1.67% 0.11% 2.22% 1.08% 0.18% -
  Horiz. % 107.27% 105.35% 103.62% 103.52% 101.26% 100.18% 100.00%
NOSH 440,031 439,962 440,445 439,576 439,579 440,418 441,249 -0.18%
  QoQ % 0.02% -0.11% 0.20% -0.00% -0.19% -0.19% -
  Horiz. % 99.72% 99.71% 99.82% 99.62% 99.62% 99.81% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.27 % 23.86 % 18.13 % 19.00 % 11.20 % 17.08 % 5.88 % 80.30%
  QoQ % -40.19% 31.61% -4.58% 69.64% -34.43% 190.48% -
  Horiz. % 242.69% 405.78% 308.33% 323.13% 190.48% 290.48% 100.00%
ROE 1.77 % 3.02 % 2.07 % 2.17 % 1.26 % 1.71 % 0.43 % 156.18%
  QoQ % -41.39% 45.89% -4.61% 72.22% -26.32% 297.67% -
  Horiz. % 411.63% 702.33% 481.40% 504.65% 293.02% 397.67% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.31 25.44 22.49 22.67 23.95 21.13 17.81 26.32%
  QoQ % -0.51% 13.12% -0.79% -5.34% 13.35% 18.64% -
  Horiz. % 142.11% 142.84% 126.28% 127.29% 134.48% 118.64% 100.00%
EPS 3.19 5.34 3.59 3.78 2.14 2.87 0.72 169.03%
  QoQ % -40.26% 48.75% -5.03% 76.64% -25.44% 298.61% -
  Horiz. % 443.06% 741.67% 498.61% 525.00% 297.22% 398.61% 100.00%
DPS 6.00 0.00 3.00 0.00 5.00 0.00 3.00 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 166.67% 0.00% 100.00%
NAPS 1.7996 1.7677 1.7368 1.7384 1.7006 1.6792 1.6730 4.97%
  QoQ % 1.80% 1.78% -0.09% 2.22% 1.27% 0.37% -
  Horiz. % 107.57% 105.66% 103.81% 103.91% 101.65% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.31 25.44 22.51 22.64 23.93 21.15 17.86 26.09%
  QoQ % -0.51% 13.02% -0.57% -5.39% 13.14% 18.42% -
  Horiz. % 141.71% 142.44% 126.04% 126.76% 133.99% 118.42% 100.00%
EPS 3.19 5.34 3.59 3.78 2.14 2.87 0.72 169.03%
  QoQ % -40.26% 48.75% -5.03% 76.64% -25.44% 298.61% -
  Horiz. % 443.06% 741.67% 498.61% 525.00% 297.22% 398.61% 100.00%
DPS 6.00 0.00 3.00 0.00 5.00 0.00 3.01 58.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.34% 0.00% 99.67% 0.00% 166.11% 0.00% 100.00%
NAPS 1.7997 1.7675 1.7386 1.7367 1.6990 1.6808 1.6778 4.77%
  QoQ % 1.82% 1.66% 0.11% 2.22% 1.08% 0.18% -
  Horiz. % 107.27% 105.35% 103.62% 103.51% 101.26% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.6700 2.9600 2.2000 1.9000 1.8300 1.8100 1.7000 -
P/RPS 10.55 11.63 9.78 8.38 7.64 8.57 9.55 6.84%
  QoQ % -9.29% 18.92% 16.71% 9.69% -10.85% -10.26% -
  Horiz. % 110.47% 121.78% 102.41% 87.75% 80.00% 89.74% 100.00%
P/EPS 83.70 55.43 61.28 50.26 85.51 63.07 236.11 -49.82%
  QoQ % 51.00% -9.55% 21.93% -41.22% 35.58% -73.29% -
  Horiz. % 35.45% 23.48% 25.95% 21.29% 36.22% 26.71% 100.00%
EY 1.19 1.80 1.63 1.99 1.17 1.59 0.42 99.85%
  QoQ % -33.89% 10.43% -18.09% 70.09% -26.42% 278.57% -
  Horiz. % 283.33% 428.57% 388.10% 473.81% 278.57% 378.57% 100.00%
DY 2.25 0.00 1.36 0.00 2.73 0.00 1.76 17.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.84% 0.00% 77.27% 0.00% 155.11% 0.00% 100.00%
P/NAPS 1.48 1.67 1.27 1.09 1.08 1.08 1.02 28.08%
  QoQ % -11.38% 31.50% 16.51% 0.93% 0.00% 5.88% -
  Horiz. % 145.10% 163.73% 124.51% 106.86% 105.88% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 09/11/10 25/08/10 20/05/10 24/02/10 05/11/09 26/08/09 -
Price 2.6300 2.8100 2.7000 2.1500 1.7800 1.8600 1.8200 -
P/RPS 10.39 11.04 12.00 9.49 7.43 8.80 10.22 1.10%
  QoQ % -5.89% -8.00% 26.45% 27.73% -15.57% -13.89% -
  Horiz. % 101.66% 108.02% 117.42% 92.86% 72.70% 86.11% 100.00%
P/EPS 82.45 52.62 75.21 56.88 83.18 64.81 252.78 -52.52%
  QoQ % 56.69% -30.04% 32.23% -31.62% 28.34% -74.36% -
  Horiz. % 32.62% 20.82% 29.75% 22.50% 32.91% 25.64% 100.00%
EY 1.21 1.90 1.33 1.76 1.20 1.54 0.40 108.74%
  QoQ % -36.32% 42.86% -24.43% 46.67% -22.08% 285.00% -
  Horiz. % 302.50% 475.00% 332.50% 440.00% 300.00% 385.00% 100.00%
DY 2.28 0.00 1.11 0.00 2.81 0.00 1.65 23.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.18% 0.00% 67.27% 0.00% 170.30% 0.00% 100.00%
P/NAPS 1.46 1.59 1.55 1.24 1.05 1.11 1.09 21.45%
  QoQ % -8.18% 2.58% 25.00% 18.10% -5.41% 1.83% -
  Horiz. % 133.94% 145.87% 142.20% 113.76% 96.33% 101.83% 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.
 


 

44  129  306  1724 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 NIHSIN-WB 0.080.00 
 IOIPG 1.18-0.01 
 BARAKAH 0.07-0.015 
 KNM 0.185-0.005 
 DAYANG 1.13-0.02 
 IRIS 0.1450.00 
 LHI 1.04-0.03 
 HUBLINE 0.0550.00 
 TMCLIFE-WB 0.0050.00 
Partners & Brokers