Highlights

[SHANG] QoQ TTM Result on 2009-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     14.68%    YoY -     -49.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 376,545 367,371 361,229 379,126 393,078 415,447 425,169 -7.78%
  QoQ % 2.50% 1.70% -4.72% -3.55% -5.38% -2.29% -
  Horiz. % 88.56% 86.41% 84.96% 89.17% 92.45% 97.71% 100.00%
PBT 59,101 51,505 42,391 52,785 50,023 71,474 92,499 -25.84%
  QoQ % 14.75% 21.50% -19.69% 5.52% -30.01% -22.73% -
  Horiz. % 63.89% 55.68% 45.83% 57.07% 54.08% 77.27% 100.00%
Tax -7,867 -7,278 -3,422 -6,453 -8,564 -13,690 -14,962 -34.88%
  QoQ % -8.09% -112.68% 46.97% 24.65% 37.44% 8.50% -
  Horiz. % 52.58% 48.64% 22.87% 43.13% 57.24% 91.50% 100.00%
NP 51,234 44,227 38,969 46,332 41,459 57,784 77,537 -24.16%
  QoQ % 15.84% 13.49% -15.89% 11.75% -28.25% -25.48% -
  Horiz. % 66.08% 57.04% 50.26% 59.75% 53.47% 74.52% 100.00%
NP to SH 41,840 35,353 31,524 38,801 33,835 49,267 69,248 -28.55%
  QoQ % 18.35% 12.15% -18.75% 14.68% -31.32% -28.85% -
  Horiz. % 60.42% 51.05% 45.52% 56.03% 48.86% 71.15% 100.00%
Tax Rate 13.31 % 14.13 % 8.07 % 12.23 % 17.12 % 19.15 % 16.18 % -12.22%
  QoQ % -5.80% 75.09% -34.01% -28.56% -10.60% 18.36% -
  Horiz. % 82.26% 87.33% 49.88% 75.59% 105.81% 118.36% 100.00%
Total Cost 325,311 323,144 322,260 332,794 351,619 357,663 347,632 -4.33%
  QoQ % 0.67% 0.27% -3.17% -5.35% -1.69% 2.89% -
  Horiz. % 93.58% 92.96% 92.70% 95.73% 101.15% 102.89% 100.00%
Net Worth 764,160 747,548 739,550 738,211 750,118 738,008 733,191 2.80%
  QoQ % 2.22% 1.08% 0.18% -1.59% 1.64% 0.66% -
  Horiz. % 104.22% 101.96% 100.87% 100.68% 102.31% 100.66% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 35,216 35,216 35,198 35,198 35,050 35,050 43,884 -13.66%
  QoQ % 0.00% 0.05% 0.00% 0.42% 0.00% -20.13% -
  Horiz. % 80.25% 80.25% 80.21% 80.21% 79.87% 79.87% 100.00%
Div Payout % 84.17 % 99.61 % 111.66 % 90.71 % 103.59 % 71.14 % 63.37 % 20.85%
  QoQ % -15.50% -10.79% 23.10% -12.43% 45.61% 12.26% -
  Horiz. % 132.82% 157.19% 176.20% 143.14% 163.47% 112.26% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 764,160 747,548 739,550 738,211 750,118 738,008 733,191 2.80%
  QoQ % 2.22% 1.08% 0.18% -1.59% 1.64% 0.66% -
  Horiz. % 104.22% 101.96% 100.87% 100.68% 102.31% 100.66% 100.00%
NOSH 439,576 439,579 440,418 441,249 440,391 439,212 439,668 -0.01%
  QoQ % -0.00% -0.19% -0.19% 0.19% 0.27% -0.10% -
  Horiz. % 99.98% 99.98% 100.17% 100.36% 100.16% 99.90% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.61 % 12.04 % 10.79 % 12.22 % 10.55 % 13.91 % 18.24 % -17.75%
  QoQ % 13.04% 11.58% -11.70% 15.83% -24.16% -23.74% -
  Horiz. % 74.62% 66.01% 59.16% 67.00% 57.84% 76.26% 100.00%
ROE 5.48 % 4.73 % 4.26 % 5.26 % 4.51 % 6.68 % 9.44 % -30.43%
  QoQ % 15.86% 11.03% -19.01% 16.63% -32.49% -29.24% -
  Horiz. % 58.05% 50.11% 45.13% 55.72% 47.78% 70.76% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 85.66 83.57 82.02 85.92 89.26 94.59 96.70 -7.77%
  QoQ % 2.50% 1.89% -4.54% -3.74% -5.63% -2.18% -
  Horiz. % 88.58% 86.42% 84.82% 88.85% 92.31% 97.82% 100.00%
EPS 9.52 8.04 7.16 8.79 7.68 11.22 15.75 -28.53%
  QoQ % 18.41% 12.29% -18.54% 14.45% -31.55% -28.76% -
  Horiz. % 60.44% 51.05% 45.46% 55.81% 48.76% 71.24% 100.00%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 10.00 -13.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 100.00%
NAPS 1.7384 1.7006 1.6792 1.6730 1.7033 1.6803 1.6676 2.81%
  QoQ % 2.22% 1.27% 0.37% -1.78% 1.37% 0.76% -
  Horiz. % 104.25% 101.98% 100.70% 100.32% 102.14% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 85.58 83.49 82.10 86.17 89.34 94.42 96.63 -7.78%
  QoQ % 2.50% 1.69% -4.72% -3.55% -5.38% -2.29% -
  Horiz. % 88.56% 86.40% 84.96% 89.18% 92.46% 97.71% 100.00%
EPS 9.51 8.03 7.16 8.82 7.69 11.20 15.74 -28.55%
  QoQ % 18.43% 12.15% -18.82% 14.69% -31.34% -28.84% -
  Horiz. % 60.42% 51.02% 45.49% 56.04% 48.86% 71.16% 100.00%
DPS 8.00 8.00 8.00 8.00 7.97 7.97 9.97 -13.66%
  QoQ % 0.00% 0.00% 0.00% 0.38% 0.00% -20.06% -
  Horiz. % 80.24% 80.24% 80.24% 80.24% 79.94% 79.94% 100.00%
NAPS 1.7367 1.6990 1.6808 1.6778 1.7048 1.6773 1.6663 2.80%
  QoQ % 2.22% 1.08% 0.18% -1.58% 1.64% 0.66% -
  Horiz. % 104.22% 101.96% 100.87% 100.69% 102.31% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.9000 1.8300 1.8100 1.7000 1.5500 1.6500 1.4600 -
P/RPS 2.22 2.19 2.21 1.98 1.74 1.74 1.51 29.33%
  QoQ % 1.37% -0.90% 11.62% 13.79% 0.00% 15.23% -
  Horiz. % 147.02% 145.03% 146.36% 131.13% 115.23% 115.23% 100.00%
P/EPS 19.96 22.75 25.29 19.33 20.17 14.71 9.27 66.82%
  QoQ % -12.26% -10.04% 30.83% -4.16% 37.12% 58.68% -
  Horiz. % 215.32% 245.42% 272.82% 208.52% 217.58% 158.68% 100.00%
EY 5.01 4.39 3.95 5.17 4.96 6.80 10.79 -40.07%
  QoQ % 14.12% 11.14% -23.60% 4.23% -27.06% -36.98% -
  Horiz. % 46.43% 40.69% 36.61% 47.91% 45.97% 63.02% 100.00%
DY 4.21 4.37 4.42 4.71 5.16 4.85 6.85 -27.73%
  QoQ % -3.66% -1.13% -6.16% -8.72% 6.39% -29.20% -
  Horiz. % 61.46% 63.80% 64.53% 68.76% 75.33% 70.80% 100.00%
P/NAPS 1.09 1.08 1.08 1.02 0.91 0.98 0.88 15.35%
  QoQ % 0.93% 0.00% 5.88% 12.09% -7.14% 11.36% -
  Horiz. % 123.86% 122.73% 122.73% 115.91% 103.41% 111.36% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 -
Price 2.1500 1.7800 1.8600 1.8200 1.9000 1.7200 1.5000 -
P/RPS 2.51 2.13 2.27 2.12 2.13 1.82 1.55 37.94%
  QoQ % 17.84% -6.17% 7.08% -0.47% 17.03% 17.42% -
  Horiz. % 161.94% 137.42% 146.45% 136.77% 137.42% 117.42% 100.00%
P/EPS 22.59 22.13 25.99 20.70 24.73 15.33 9.52 78.00%
  QoQ % 2.08% -14.85% 25.56% -16.30% 61.32% 61.03% -
  Horiz. % 237.29% 232.46% 273.00% 217.44% 259.77% 161.03% 100.00%
EY 4.43 4.52 3.85 4.83 4.04 6.52 10.50 -43.78%
  QoQ % -1.99% 17.40% -20.29% 19.55% -38.04% -37.90% -
  Horiz. % 42.19% 43.05% 36.67% 46.00% 38.48% 62.10% 100.00%
DY 3.72 4.49 4.30 4.40 4.21 4.65 6.67 -32.27%
  QoQ % -17.15% 4.42% -2.27% 4.51% -9.46% -30.28% -
  Horiz. % 55.77% 67.32% 64.47% 65.97% 63.12% 69.72% 100.00%
P/NAPS 1.24 1.05 1.11 1.09 1.12 1.02 0.90 23.84%
  QoQ % 18.10% -5.41% 1.83% -2.68% 9.80% 13.33% -
  Horiz. % 137.78% 116.67% 123.33% 121.11% 124.44% 113.33% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers