Highlights

[SHANG] QoQ Quarter Result on 2019-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     2,683.53%    YoY -     -13.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 125,094 141,717 119,850 137,358 135,123 148,504 115,737 5.30%
  QoQ % -11.73% 18.25% -12.75% 1.65% -9.01% 28.31% -
  Horiz. % 108.08% 122.45% 103.55% 118.68% 116.75% 128.31% 100.00%
PBT 15,098 31,646 13,803 30,921 7,210 40,264 21,189 -20.17%
  QoQ % -52.29% 129.27% -55.36% 328.86% -82.09% 90.02% -
  Horiz. % 71.25% 149.35% 65.14% 145.93% 34.03% 190.02% 100.00%
Tax -3,396 -7,064 -3,094 -6,554 -7,288 -5,775 -4,648 -18.83%
  QoQ % 51.93% -128.31% 52.79% 10.07% -26.20% -24.25% -
  Horiz. % 73.06% 151.98% 66.57% 141.01% 156.80% 124.25% 100.00%
NP 11,702 24,582 10,709 24,367 -78 34,489 16,541 -20.55%
  QoQ % -52.40% 129.55% -56.05% 31,339.74% -100.23% 108.51% -
  Horiz. % 70.75% 148.61% 64.74% 147.31% -0.47% 208.51% 100.00%
NP to SH 10,398 21,252 9,560 22,115 -856 30,891 14,974 -21.53%
  QoQ % -51.07% 122.30% -56.77% 2,683.53% -102.77% 106.30% -
  Horiz. % 69.44% 141.93% 63.84% 147.69% -5.72% 206.30% 100.00%
Tax Rate 22.49 % 22.32 % 22.42 % 21.20 % 101.08 % 14.34 % 21.94 % 1.66%
  QoQ % 0.76% -0.45% 5.75% -79.03% 604.88% -34.64% -
  Horiz. % 102.51% 101.73% 102.19% 96.63% 460.71% 65.36% 100.00%
Total Cost 113,392 117,135 109,141 112,991 135,201 114,015 99,196 9.30%
  QoQ % -3.20% 7.32% -3.41% -16.43% 18.58% 14.94% -
  Horiz. % 114.31% 118.08% 110.03% 113.91% 136.30% 114.94% 100.00%
Net Worth 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 0.44%
  QoQ % 0.84% 0.84% -3.96% 1.51% -0.10% 1.64% -
  Horiz. % 100.66% 99.82% 98.98% 103.07% 101.54% 101.64% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 52,800 - 13,200 - 52,800 - 13,200 151.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 100.00% 0.00% 400.00% 0.00% 100.00%
Div Payout % 507.79 % - % 138.08 % - % - % - % 88.15 % 220.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 576.05% 0.00% 156.64% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 0.44%
  QoQ % 0.84% 0.84% -3.96% 1.51% -0.10% 1.64% -
  Horiz. % 100.66% 99.82% 98.98% 103.07% 101.54% 101.64% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.35 % 17.35 % 8.94 % 17.74 % -0.06 % 23.22 % 14.29 % -24.57%
  QoQ % -46.11% 94.07% -49.61% 29,666.67% -100.26% 62.49% -
  Horiz. % 65.43% 121.41% 62.56% 124.14% -0.42% 162.49% 100.00%
ROE 0.98 % 2.03 % 0.92 % 2.05 % -0.08 % 2.90 % 1.43 % -22.22%
  QoQ % -51.72% 120.65% -55.12% 2,662.50% -102.76% 102.80% -
  Horiz. % 68.53% 141.96% 64.34% 143.36% -5.59% 202.80% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.43 32.21 27.24 31.22 30.71 33.75 26.30 5.31%
  QoQ % -11.74% 18.25% -12.75% 1.66% -9.01% 28.33% -
  Horiz. % 108.10% 122.47% 103.57% 118.71% 116.77% 128.33% 100.00%
EPS 2.36 4.83 2.17 5.03 -0.19 7.02 3.40 -21.55%
  QoQ % -51.14% 122.58% -56.86% 2,747.37% -102.71% 106.47% -
  Horiz. % 69.41% 142.06% 63.82% 147.94% -5.59% 206.47% 100.00%
DPS 12.00 0.00 3.00 0.00 12.00 0.00 3.00 151.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 100.00% 0.00% 400.00% 0.00% 100.00%
NAPS 2.3999 2.3798 2.3599 2.4572 2.4207 2.4232 2.3841 0.44%
  QoQ % 0.84% 0.84% -3.96% 1.51% -0.10% 1.64% -
  Horiz. % 100.66% 99.82% 98.98% 103.07% 101.54% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.43 32.21 27.24 31.22 30.71 33.75 26.30 5.31%
  QoQ % -11.74% 18.25% -12.75% 1.66% -9.01% 28.33% -
  Horiz. % 108.10% 122.47% 103.57% 118.71% 116.77% 128.33% 100.00%
EPS 2.36 4.83 2.17 5.03 -0.19 7.02 3.40 -21.55%
  QoQ % -51.14% 122.58% -56.86% 2,747.37% -102.71% 106.47% -
  Horiz. % 69.41% 142.06% 63.82% 147.94% -5.59% 206.47% 100.00%
DPS 12.00 0.00 3.00 0.00 12.00 0.00 3.00 151.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 100.00% 0.00% 400.00% 0.00% 100.00%
NAPS 2.3999 2.3798 2.3599 2.4572 2.4207 2.4232 2.3841 0.44%
  QoQ % 0.84% 0.84% -3.96% 1.51% -0.10% 1.64% -
  Horiz. % 100.66% 99.82% 98.98% 103.07% 101.54% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.0200 5.2000 5.5400 5.5700 5.6200 5.7600 5.6700 -
P/RPS 17.66 16.14 20.34 17.84 18.30 17.07 21.56 -12.42%
  QoQ % 9.42% -20.65% 14.01% -2.51% 7.21% -20.83% -
  Horiz. % 81.91% 74.86% 94.34% 82.75% 84.88% 79.17% 100.00%
P/EPS 212.43 107.66 254.98 110.82 -2,888.79 82.04 166.61 17.53%
  QoQ % 97.32% -57.78% 130.08% 103.84% -3,621.20% -50.76% -
  Horiz. % 127.50% 64.62% 153.04% 66.51% -1,733.86% 49.24% 100.00%
EY 0.47 0.93 0.39 0.90 -0.03 1.22 0.60 -14.99%
  QoQ % -49.46% 138.46% -56.67% 3,100.00% -102.46% 103.33% -
  Horiz. % 78.33% 155.00% 65.00% 150.00% -5.00% 203.33% 100.00%
DY 2.39 0.00 0.54 0.00 2.14 0.00 0.53 172.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 450.94% 0.00% 101.89% 0.00% 403.77% 0.00% 100.00%
P/NAPS 2.09 2.19 2.35 2.27 2.32 2.38 2.38 -8.28%
  QoQ % -4.57% -6.81% 3.52% -2.16% -2.52% 0.00% -
  Horiz. % 87.82% 92.02% 98.74% 95.38% 97.48% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 28/08/19 29/05/19 28/02/19 08/11/18 29/08/18 -
Price 4.9000 5.0000 5.0500 5.5500 5.6000 5.6900 5.8400 -
P/RPS 17.24 15.52 18.54 17.78 18.24 16.86 22.20 -15.47%
  QoQ % 11.08% -16.29% 4.27% -2.52% 8.19% -24.05% -
  Horiz. % 77.66% 69.91% 83.51% 80.09% 82.16% 75.95% 100.00%
P/EPS 207.35 103.52 232.43 110.42 -2,878.50 81.05 171.60 13.41%
  QoQ % 100.30% -55.46% 110.50% 103.84% -3,651.51% -52.77% -
  Horiz. % 120.83% 60.33% 135.45% 64.35% -1,677.45% 47.23% 100.00%
EY 0.48 0.97 0.43 0.91 -0.03 1.23 0.58 -11.82%
  QoQ % -50.52% 125.58% -52.75% 3,133.33% -102.44% 112.07% -
  Horiz. % 82.76% 167.24% 74.14% 156.90% -5.17% 212.07% 100.00%
DY 2.45 0.00 0.59 0.00 2.14 0.00 0.51 183.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 480.39% 0.00% 115.69% 0.00% 419.61% 0.00% 100.00%
P/NAPS 2.04 2.10 2.14 2.26 2.31 2.35 2.45 -11.46%
  QoQ % -2.86% -1.87% -5.31% -2.16% -1.70% -4.08% -
  Horiz. % 83.27% 85.71% 87.35% 92.24% 94.29% 95.92% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

560  340  621  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 BIOHLDG 0.345+0.035 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 TNLOGIS 0.93+0.095 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 

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