Highlights

[SHANG] QoQ TTM Result on 2011-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -13.62%    YoY -     -10.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 439,177 426,215 429,731 436,668 437,616 435,013 422,002 2.70%
  QoQ % 3.04% -0.82% -1.59% -0.22% 0.60% 3.08% -
  Horiz. % 104.07% 101.00% 101.83% 103.48% 103.70% 103.08% 100.00%
PBT 85,984 78,471 80,838 84,901 93,343 97,124 91,282 -3.91%
  QoQ % 9.57% -2.93% -4.79% -9.04% -3.89% 6.40% -
  Horiz. % 94.20% 85.97% 88.56% 93.01% 102.26% 106.40% 100.00%
Tax -22,518 -20,981 -21,307 -20,509 -17,573 -15,643 -11,785 54.04%
  QoQ % -7.33% 1.53% -3.89% -16.71% -12.34% -32.74% -
  Horiz. % 191.07% 178.03% 180.80% 174.03% 149.11% 132.74% 100.00%
NP 63,466 57,490 59,531 64,392 75,770 81,481 79,497 -13.95%
  QoQ % 10.39% -3.43% -7.55% -15.02% -7.01% 2.50% -
  Horiz. % 79.83% 72.32% 74.88% 81.00% 95.31% 102.50% 100.00%
NP to SH 61,518 55,486 55,768 58,195 67,372 72,031 69,959 -8.22%
  QoQ % 10.87% -0.51% -4.17% -13.62% -6.47% 2.96% -
  Horiz. % 87.93% 79.31% 79.72% 83.18% 96.30% 102.96% 100.00%
Tax Rate 26.19 % 26.74 % 26.36 % 24.16 % 18.83 % 16.11 % 12.91 % 60.32%
  QoQ % -2.06% 1.44% 9.11% 28.31% 16.88% 24.79% -
  Horiz. % 202.87% 207.13% 204.18% 187.14% 145.86% 124.79% 100.00%
Total Cost 375,711 368,725 370,200 372,276 361,846 353,532 342,505 6.37%
  QoQ % 1.89% -0.40% -0.56% 2.88% 2.35% 3.22% -
  Horiz. % 109.70% 107.66% 108.09% 108.69% 105.65% 103.22% 100.00%
Net Worth 850,432 853,027 833,285 440,345 440,486 440,342 791,880 4.88%
  QoQ % -0.30% 2.37% 89.23% -0.03% 0.03% -44.39% -
  Horiz. % 107.39% 107.72% 105.23% 55.61% 55.63% 55.61% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 39,557 39,571 39,571 39,616 39,616 39,615 39,615 -0.10%
  QoQ % -0.04% 0.00% -0.11% 0.00% 0.00% 0.00% -
  Horiz. % 99.85% 99.89% 99.89% 100.00% 100.00% 100.00% 100.00%
Div Payout % 64.30 % 71.32 % 70.96 % 68.08 % 58.80 % 55.00 % 56.63 % 8.85%
  QoQ % -9.84% 0.51% 4.23% 15.78% 6.91% -2.88% -
  Horiz. % 113.54% 125.94% 125.30% 120.22% 103.83% 97.12% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 850,432 853,027 833,285 440,345 440,486 440,342 791,880 4.88%
  QoQ % -0.30% 2.37% 89.23% -0.03% 0.03% -44.39% -
  Horiz. % 107.39% 107.72% 105.23% 55.61% 55.63% 55.61% 100.00%
NOSH 440,000 440,000 439,288 440,345 440,486 440,342 440,031 -0.00%
  QoQ % 0.00% 0.16% -0.24% -0.03% 0.03% 0.07% -
  Horiz. % 99.99% 99.99% 99.83% 100.07% 100.10% 100.07% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.45 % 13.49 % 13.85 % 14.75 % 17.31 % 18.73 % 18.84 % -16.22%
  QoQ % 7.12% -2.60% -6.10% -14.79% -7.58% -0.58% -
  Horiz. % 76.70% 71.60% 73.51% 78.29% 91.88% 99.42% 100.00%
ROE 7.23 % 6.50 % 6.69 % 13.22 % 15.29 % 16.36 % 8.83 % -12.49%
  QoQ % 11.23% -2.84% -49.39% -13.54% -6.54% 85.28% -
  Horiz. % 81.88% 73.61% 75.76% 149.72% 173.16% 185.28% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 99.81 96.87 97.82 99.16 99.35 98.79 95.90 2.70%
  QoQ % 3.03% -0.97% -1.35% -0.19% 0.57% 3.01% -
  Horiz. % 104.08% 101.01% 102.00% 103.40% 103.60% 103.01% 100.00%
EPS 13.98 12.61 12.70 13.22 15.29 16.36 15.90 -8.23%
  QoQ % 10.86% -0.71% -3.93% -13.54% -6.54% 2.89% -
  Horiz. % 87.92% 79.31% 79.87% 83.14% 96.16% 102.89% 100.00%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 9.00 -
  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%
NAPS 1.9328 1.9387 1.8969 1.0000 1.0000 1.0000 1.7996 4.88%
  QoQ % -0.30% 2.20% 89.69% 0.00% 0.00% -44.43% -
  Horiz. % 107.40% 107.73% 105.41% 55.57% 55.57% 55.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 99.81 96.87 97.67 99.24 99.46 98.87 95.91 2.70%
  QoQ % 3.03% -0.82% -1.58% -0.22% 0.60% 3.09% -
  Horiz. % 104.07% 101.00% 101.84% 103.47% 103.70% 103.09% 100.00%
EPS 13.98 12.61 12.67 13.23 15.31 16.37 15.90 -8.23%
  QoQ % 10.86% -0.47% -4.23% -13.59% -6.48% 2.96% -
  Horiz. % 87.92% 79.31% 79.69% 83.21% 96.29% 102.96% 100.00%
DPS 9.00 9.00 8.99 9.00 9.00 9.00 9.00 -
  QoQ % 0.00% 0.11% -0.11% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.89% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9328 1.9387 1.8938 1.0008 1.0011 1.0008 1.7997 4.88%
  QoQ % -0.30% 2.37% 89.23% -0.03% 0.03% -44.39% -
  Horiz. % 107.40% 107.72% 105.23% 55.61% 55.63% 55.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.2000 2.8500 2.4300 2.4100 2.8200 2.6500 2.6700 -
P/RPS 3.21 2.94 2.48 2.43 2.84 2.68 2.78 10.07%
  QoQ % 9.18% 18.55% 2.06% -14.44% 5.97% -3.60% -
  Horiz. % 115.47% 105.76% 89.21% 87.41% 102.16% 96.40% 100.00%
P/EPS 22.89 22.60 19.14 18.24 18.44 16.20 16.79 22.97%
  QoQ % 1.28% 18.08% 4.93% -1.08% 13.83% -3.51% -
  Horiz. % 136.33% 134.60% 114.00% 108.64% 109.83% 96.49% 100.00%
EY 4.37 4.42 5.22 5.48 5.42 6.17 5.95 -18.61%
  QoQ % -1.13% -15.33% -4.74% 1.11% -12.16% 3.70% -
  Horiz. % 73.45% 74.29% 87.73% 92.10% 91.09% 103.70% 100.00%
DY 2.81 3.16 3.70 3.73 3.19 3.40 3.37 -11.42%
  QoQ % -11.08% -14.59% -0.80% 16.93% -6.18% 0.89% -
  Horiz. % 83.38% 93.77% 109.79% 110.68% 94.66% 100.89% 100.00%
P/NAPS 1.66 1.47 1.28 2.41 2.82 2.65 1.48 7.96%
  QoQ % 12.93% 14.84% -46.89% -14.54% 6.42% 79.05% -
  Horiz. % 112.16% 99.32% 86.49% 162.84% 190.54% 179.05% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 18/05/12 27/02/12 10/11/11 25/08/11 20/05/11 25/02/11 -
Price 4.2200 3.0100 2.6500 2.3000 2.5900 2.6500 2.6300 -
P/RPS 4.23 3.11 2.71 2.32 2.61 2.68 2.74 33.61%
  QoQ % 36.01% 14.76% 16.81% -11.11% -2.61% -2.19% -
  Horiz. % 154.38% 113.50% 98.91% 84.67% 95.26% 97.81% 100.00%
P/EPS 30.18 23.87 20.87 17.40 16.93 16.20 16.54 49.38%
  QoQ % 26.43% 14.37% 19.94% 2.78% 4.51% -2.06% -
  Horiz. % 182.47% 144.32% 126.18% 105.20% 102.36% 97.94% 100.00%
EY 3.31 4.19 4.79 5.75 5.91 6.17 6.05 -33.13%
  QoQ % -21.00% -12.53% -16.70% -2.71% -4.21% 1.98% -
  Horiz. % 54.71% 69.26% 79.17% 95.04% 97.69% 101.98% 100.00%
DY 2.13 2.99 3.40 3.91 3.47 3.40 3.42 -27.09%
  QoQ % -28.76% -12.06% -13.04% 12.68% 2.06% -0.58% -
  Horiz. % 62.28% 87.43% 99.42% 114.33% 101.46% 99.42% 100.00%
P/NAPS 2.18 1.55 1.40 2.30 2.59 2.65 1.46 30.67%
  QoQ % 40.65% 10.71% -39.13% -11.20% -2.26% 81.51% -
  Horiz. % 149.32% 106.16% 95.89% 157.53% 177.40% 181.51% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS