Highlights

[SHANG] QoQ Quarter Result on 2015-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     156.92%    YoY -     -8.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 133,952 136,099 109,543 120,659 125,050 130,962 120,662 7.19%
  QoQ % -1.58% 24.24% -9.21% -3.51% -4.51% 8.54% -
  Horiz. % 111.01% 112.79% 90.79% 100.00% 103.64% 108.54% 100.00%
PBT 43,951 51,531 22,911 35,248 17,676 36,153 25,405 43.97%
  QoQ % -14.71% 124.92% -35.00% 99.41% -51.11% 42.31% -
  Horiz. % 173.00% 202.84% 90.18% 138.74% 69.58% 142.31% 100.00%
Tax 6,407 -7,450 -5,849 -8,483 -8,490 -9,186 -5,966 -
  QoQ % 186.00% -27.37% 31.05% 0.08% 7.58% -53.97% -
  Horiz. % -107.39% 124.87% 98.04% 142.19% 142.31% 153.97% 100.00%
NP 50,358 44,081 17,062 26,765 9,186 26,967 19,439 88.30%
  QoQ % 14.24% 158.36% -36.25% 191.37% -65.94% 38.73% -
  Horiz. % 259.06% 226.77% 87.77% 137.69% 47.26% 138.73% 100.00%
NP to SH 46,582 41,724 15,811 25,569 9,952 23,938 17,511 91.64%
  QoQ % 11.64% 163.89% -38.16% 156.92% -58.43% 36.70% -
  Horiz. % 266.02% 238.27% 90.29% 146.02% 56.83% 136.70% 100.00%
Tax Rate -14.58 % 14.46 % 25.53 % 24.07 % 48.03 % 25.41 % 23.48 % -
  QoQ % -200.83% -43.36% 6.07% -49.89% 89.02% 8.22% -
  Horiz. % -62.10% 61.58% 108.73% 102.51% 204.56% 108.22% 100.00%
Total Cost 83,594 92,018 92,481 93,894 115,864 103,995 101,223 -11.95%
  QoQ % -9.15% -0.50% -1.50% -18.96% 11.41% 2.74% -
  Horiz. % 82.58% 90.91% 91.36% 92.76% 114.46% 102.74% 100.00%
Net Worth 1,031,843 985,292 956,779 980,539 954,975 945,031 934,295 6.83%
  QoQ % 4.72% 2.98% -2.42% 2.68% 1.05% 1.15% -
  Horiz. % 110.44% 105.46% 102.41% 104.95% 102.21% 101.15% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 48,400 - 13,200 - 39,600 - 13,200 137.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 366.67% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
Div Payout % 103.90 % - % 83.49 % - % 397.91 % - % 75.38 % 23.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.83% 0.00% 110.76% 0.00% 527.87% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,031,843 985,292 956,779 980,539 954,975 945,031 934,295 6.83%
  QoQ % 4.72% 2.98% -2.42% 2.68% 1.05% 1.15% -
  Horiz. % 110.44% 105.46% 102.41% 104.95% 102.21% 101.15% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 37.59 % 32.39 % 15.58 % 22.18 % 7.35 % 20.59 % 16.11 % 75.65%
  QoQ % 16.05% 107.89% -29.76% 201.77% -64.30% 27.81% -
  Horiz. % 233.33% 201.06% 96.71% 137.68% 45.62% 127.81% 100.00%
ROE 4.51 % 4.23 % 1.65 % 2.61 % 1.04 % 2.53 % 1.87 % 79.55%
  QoQ % 6.62% 156.36% -36.78% 150.96% -58.89% 35.29% -
  Horiz. % 241.18% 226.20% 88.24% 139.57% 55.61% 135.29% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.44 30.93 24.90 27.42 28.42 29.76 27.42 7.19%
  QoQ % -1.58% 24.22% -9.19% -3.52% -4.50% 8.53% -
  Horiz. % 111.01% 112.80% 90.81% 100.00% 103.65% 108.53% 100.00%
EPS 10.59 9.48 3.59 5.81 2.26 5.44 3.98 91.68%
  QoQ % 11.71% 164.07% -38.21% 157.08% -58.46% 36.68% -
  Horiz. % 266.08% 238.19% 90.20% 145.98% 56.78% 136.68% 100.00%
DPS 11.00 0.00 3.00 0.00 9.00 0.00 3.00 137.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 366.67% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
NAPS 2.3451 2.2393 2.1745 2.2285 2.1704 2.1478 2.1234 6.83%
  QoQ % 4.72% 2.98% -2.42% 2.68% 1.05% 1.15% -
  Horiz. % 110.44% 105.46% 102.41% 104.95% 102.21% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,042
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.44 30.93 24.90 27.42 28.42 29.76 27.42 7.19%
  QoQ % -1.58% 24.22% -9.19% -3.52% -4.50% 8.53% -
  Horiz. % 111.01% 112.80% 90.81% 100.00% 103.65% 108.53% 100.00%
EPS 10.59 9.48 3.59 5.81 2.26 5.44 3.98 91.68%
  QoQ % 11.71% 164.07% -38.21% 157.08% -58.46% 36.68% -
  Horiz. % 266.08% 238.19% 90.20% 145.98% 56.78% 136.68% 100.00%
DPS 11.00 0.00 3.00 0.00 9.00 0.00 3.00 137.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 366.67% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
NAPS 2.3451 2.2393 2.1745 2.2285 2.1704 2.1478 2.1234 6.83%
  QoQ % 4.72% 2.98% -2.42% 2.68% 1.05% 1.15% -
  Horiz. % 110.44% 105.46% 102.41% 104.95% 102.21% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.8000 6.2800 6.4500 6.8000 7.5000 7.2000 6.4000 -
P/RPS 19.05 20.30 25.91 24.80 26.39 24.19 23.34 -12.63%
  QoQ % -6.16% -21.65% 4.48% -6.03% 9.09% 3.64% -
  Horiz. % 81.62% 86.98% 111.01% 106.26% 113.07% 103.64% 100.00%
P/EPS 54.79 66.23 179.50 117.02 331.59 132.34 160.81 -51.12%
  QoQ % -17.27% -63.10% 53.39% -64.71% 150.56% -17.70% -
  Horiz. % 34.07% 41.19% 111.62% 72.77% 206.20% 82.30% 100.00%
EY 1.83 1.51 0.56 0.85 0.30 0.76 0.62 105.36%
  QoQ % 21.19% 169.64% -34.12% 183.33% -60.53% 22.58% -
  Horiz. % 295.16% 243.55% 90.32% 137.10% 48.39% 122.58% 100.00%
DY 1.90 0.00 0.47 0.00 1.20 0.00 0.47 153.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 404.26% 0.00% 100.00% 0.00% 255.32% 0.00% 100.00%
P/NAPS 2.47 2.80 2.97 3.05 3.46 3.35 3.01 -12.32%
  QoQ % -11.79% -5.72% -2.62% -11.85% 3.28% 11.30% -
  Horiz. % 82.06% 93.02% 98.67% 101.33% 114.95% 111.30% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 04/11/15 25/08/15 19/05/15 23/02/15 12/11/14 21/08/14 -
Price 5.6700 6.0000 6.3000 6.6000 6.8000 7.0300 7.1000 -
P/RPS 18.62 19.40 25.31 24.07 23.93 23.62 25.89 -19.68%
  QoQ % -4.02% -23.35% 5.15% 0.59% 1.31% -8.77% -
  Horiz. % 71.92% 74.93% 97.76% 92.97% 92.43% 91.23% 100.00%
P/EPS 53.56 63.27 175.32 113.58 300.64 129.22 178.40 -55.07%
  QoQ % -15.35% -63.91% 54.36% -62.22% 132.66% -27.57% -
  Horiz. % 30.02% 35.47% 98.27% 63.67% 168.52% 72.43% 100.00%
EY 1.87 1.58 0.57 0.88 0.33 0.77 0.56 122.92%
  QoQ % 18.35% 177.19% -35.23% 166.67% -57.14% 37.50% -
  Horiz. % 333.93% 282.14% 101.79% 157.14% 58.93% 137.50% 100.00%
DY 1.94 0.00 0.48 0.00 1.32 0.00 0.42 176.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 461.90% 0.00% 114.29% 0.00% 314.29% 0.00% 100.00%
P/NAPS 2.42 2.68 2.90 2.96 3.13 3.27 3.34 -19.28%
  QoQ % -9.70% -7.59% -2.03% -5.43% -4.28% -2.10% -
  Horiz. % 72.46% 80.24% 86.83% 88.62% 93.71% 97.90% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers