Highlights

[SHANG] QoQ Quarter Result on 2012-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     58.54%    YoY -     -1.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 122,783 123,032 114,630 109,127 104,422 110,998 101,668 13.34%
  QoQ % -0.20% 7.33% 5.04% 4.51% -5.92% 9.18% -
  Horiz. % 120.77% 121.01% 112.75% 107.34% 102.71% 109.18% 100.00%
PBT 20,565 31,995 24,827 25,083 15,618 20,456 17,314 12.10%
  QoQ % -35.72% 28.87% -1.02% 60.60% -23.65% 18.15% -
  Horiz. % 118.78% 184.79% 143.39% 144.87% 90.20% 118.15% 100.00%
Tax -9,381 -8,182 -6,602 -6,208 -4,583 -5,125 -5,065 50.53%
  QoQ % -14.65% -23.93% -6.35% -35.46% 10.58% -1.18% -
  Horiz. % 185.21% 161.54% 130.35% 122.57% 90.48% 101.18% 100.00%
NP 11,184 23,813 18,225 18,875 11,035 15,331 12,249 -5.86%
  QoQ % -53.03% 30.66% -3.44% 71.05% -28.02% 25.16% -
  Horiz. % 91.31% 194.41% 148.79% 154.09% 90.09% 125.16% 100.00%
NP to SH 10,504 21,294 17,185 18,406 11,610 14,317 11,153 -3.90%
  QoQ % -50.67% 23.91% -6.63% 58.54% -18.91% 28.37% -
  Horiz. % 94.18% 190.93% 154.08% 165.03% 104.10% 128.37% 100.00%
Tax Rate 45.62 % 25.57 % 26.59 % 24.75 % 29.34 % 25.05 % 29.25 % 34.31%
  QoQ % 78.41% -3.84% 7.43% -15.64% 17.13% -14.36% -
  Horiz. % 155.97% 87.42% 90.91% 84.62% 100.31% 85.64% 100.00%
Total Cost 111,599 99,219 96,405 90,252 93,387 95,667 89,419 15.84%
  QoQ % 12.48% 2.92% 6.82% -3.36% -2.38% 6.99% -
  Horiz. % 124.80% 110.96% 107.81% 100.93% 104.44% 106.99% 100.00%
Net Worth 868,911 858,528 850,432 853,027 833,285 440,345 440,486 56.96%
  QoQ % 1.21% 0.95% -0.30% 2.37% 89.23% -0.03% -
  Horiz. % 197.26% 194.90% 193.07% 193.66% 189.17% 99.97% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 30,800 - 13,200 - 26,357 - 13,214 75.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.08% 0.00% 99.89% 0.00% 199.46% 0.00% 100.00%
Div Payout % 293.22 % - % 76.81 % - % 227.02 % - % 118.48 % 82.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 247.48% 0.00% 64.83% 0.00% 191.61% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 868,911 858,528 850,432 853,027 833,285 440,345 440,486 56.96%
  QoQ % 1.21% 0.95% -0.30% 2.37% 89.23% -0.03% -
  Horiz. % 197.26% 194.90% 193.07% 193.66% 189.17% 99.97% 100.00%
NOSH 440,000 440,000 440,000 440,000 439,288 440,345 440,486 -0.07%
  QoQ % 0.00% 0.00% 0.00% 0.16% -0.24% -0.03% -
  Horiz. % 99.89% 99.89% 99.89% 99.89% 99.73% 99.97% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.11 % 19.36 % 15.90 % 17.30 % 10.57 % 13.81 % 12.05 % -16.94%
  QoQ % -52.94% 21.76% -8.09% 63.67% -23.46% 14.61% -
  Horiz. % 75.60% 160.66% 131.95% 143.57% 87.72% 114.61% 100.00%
ROE 1.21 % 2.48 % 2.02 % 2.16 % 1.39 % 3.25 % 2.53 % -38.71%
  QoQ % -51.21% 22.77% -6.48% 55.40% -57.23% 28.46% -
  Horiz. % 47.83% 98.02% 79.84% 85.38% 54.94% 128.46% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.91 27.96 26.05 24.80 23.77 25.21 23.08 13.44%
  QoQ % -0.18% 7.33% 5.04% 4.33% -5.71% 9.23% -
  Horiz. % 120.93% 121.14% 112.87% 107.45% 102.99% 109.23% 100.00%
EPS 2.39 4.84 3.91 4.18 2.64 3.25 2.53 -3.71%
  QoQ % -50.62% 23.79% -6.46% 58.33% -18.77% 28.46% -
  Horiz. % 94.47% 191.30% 154.55% 165.22% 104.35% 128.46% 100.00%
DPS 7.00 0.00 3.00 0.00 6.00 0.00 3.00 75.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 1.9748 1.9512 1.9328 1.9387 1.8969 1.0000 1.0000 57.08%
  QoQ % 1.21% 0.95% -0.30% 2.20% 89.69% 0.00% -
  Horiz. % 197.48% 195.12% 193.28% 193.87% 189.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.91 27.96 26.05 24.80 23.73 25.23 23.11 13.34%
  QoQ % -0.18% 7.33% 5.04% 4.51% -5.95% 9.17% -
  Horiz. % 120.77% 120.99% 112.72% 107.31% 102.68% 109.17% 100.00%
EPS 2.39 4.84 3.91 4.18 2.64 3.25 2.53 -3.71%
  QoQ % -50.62% 23.79% -6.46% 58.33% -18.77% 28.46% -
  Horiz. % 94.47% 191.30% 154.55% 165.22% 104.35% 128.46% 100.00%
DPS 7.00 0.00 3.00 0.00 5.99 0.00 3.00 75.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 0.00% 100.00% 0.00% 199.67% 0.00% 100.00%
NAPS 1.9748 1.9512 1.9328 1.9387 1.8938 1.0008 1.0011 56.97%
  QoQ % 1.21% 0.95% -0.30% 2.37% 89.23% -0.03% -
  Horiz. % 197.26% 194.91% 193.07% 193.66% 189.17% 99.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.1000 4.1900 3.2000 2.8500 2.4300 2.4100 2.8200 -
P/RPS 14.69 14.98 12.28 11.49 10.22 9.56 12.22 12.99%
  QoQ % -1.94% 21.99% 6.88% 12.43% 6.90% -21.77% -
  Horiz. % 120.21% 122.59% 100.49% 94.03% 83.63% 78.23% 100.00%
P/EPS 171.74 86.58 81.93 68.13 91.94 74.12 111.38 33.29%
  QoQ % 98.36% 5.68% 20.26% -25.90% 24.04% -33.45% -
  Horiz. % 154.19% 77.73% 73.56% 61.17% 82.55% 66.55% 100.00%
EY 0.58 1.16 1.22 1.47 1.09 1.35 0.90 -25.29%
  QoQ % -50.00% -4.92% -17.01% 34.86% -19.26% 50.00% -
  Horiz. % 64.44% 128.89% 135.56% 163.33% 121.11% 150.00% 100.00%
DY 1.71 0.00 0.94 0.00 2.47 0.00 1.06 37.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.32% 0.00% 88.68% 0.00% 233.02% 0.00% 100.00%
P/NAPS 2.08 2.15 1.66 1.47 1.28 2.41 2.82 -18.29%
  QoQ % -3.26% 29.52% 12.93% 14.84% -46.89% -14.54% -
  Horiz. % 73.76% 76.24% 58.87% 52.13% 45.39% 85.46% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 17/08/12 18/05/12 27/02/12 10/11/11 25/08/11 -
Price 3.8000 4.2000 4.2200 3.0100 2.6500 2.3000 2.5900 -
P/RPS 13.62 15.02 16.20 12.14 11.15 9.12 11.22 13.73%
  QoQ % -9.32% -7.28% 33.44% 8.88% 22.26% -18.72% -
  Horiz. % 121.39% 133.87% 144.39% 108.20% 99.38% 81.28% 100.00%
P/EPS 159.18 86.79 108.05 71.95 100.27 70.74 102.29 34.11%
  QoQ % 83.41% -19.68% 50.17% -28.24% 41.74% -30.84% -
  Horiz. % 155.62% 84.85% 105.63% 70.34% 98.03% 69.16% 100.00%
EY 0.63 1.15 0.93 1.39 1.00 1.41 0.98 -25.41%
  QoQ % -45.22% 23.66% -33.09% 39.00% -29.08% 43.88% -
  Horiz. % 64.29% 117.35% 94.90% 141.84% 102.04% 143.88% 100.00%
DY 1.84 0.00 0.71 0.00 2.26 0.00 1.16 35.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.62% 0.00% 61.21% 0.00% 194.83% 0.00% 100.00%
P/NAPS 1.92 2.15 2.18 1.55 1.40 2.30 2.59 -18.02%
  QoQ % -10.70% -1.38% 40.65% 10.71% -39.13% -11.20% -
  Horiz. % 74.13% 83.01% 84.17% 59.85% 54.05% 88.80% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers