Highlights

[SHANG] QoQ TTM Result on 2008-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -28.85%    YoY -     -36.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 361,229 379,126 393,078 415,447 425,169 428,380 426,084 -10.42%
  QoQ % -4.72% -3.55% -5.38% -2.29% -0.75% 0.54% -
  Horiz. % 84.78% 88.98% 92.25% 97.50% 99.79% 100.54% 100.00%
PBT 42,391 52,785 50,023 71,474 92,499 99,817 110,661 -47.22%
  QoQ % -19.69% 5.52% -30.01% -22.73% -7.33% -9.80% -
  Horiz. % 38.31% 47.70% 45.20% 64.59% 83.59% 90.20% 100.00%
Tax -3,422 -6,453 -8,564 -13,690 -14,962 -14,995 -16,460 -64.87%
  QoQ % 46.97% 24.65% 37.44% 8.50% 0.22% 8.90% -
  Horiz. % 20.79% 39.20% 52.03% 83.17% 90.90% 91.10% 100.00%
NP 38,969 46,332 41,459 57,784 77,537 84,822 94,201 -44.45%
  QoQ % -15.89% 11.75% -28.25% -25.48% -8.59% -9.96% -
  Horiz. % 41.37% 49.18% 44.01% 61.34% 82.31% 90.04% 100.00%
NP to SH 31,524 38,801 33,835 49,267 69,248 77,102 87,093 -49.18%
  QoQ % -18.75% 14.68% -31.32% -28.85% -10.19% -11.47% -
  Horiz. % 36.20% 44.55% 38.85% 56.57% 79.51% 88.53% 100.00%
Tax Rate 8.07 % 12.23 % 17.12 % 19.15 % 16.18 % 15.02 % 14.87 % -33.44%
  QoQ % -34.01% -28.56% -10.60% 18.36% 7.72% 1.01% -
  Horiz. % 54.27% 82.25% 115.13% 128.78% 108.81% 101.01% 100.00%
Total Cost 322,260 332,794 351,619 357,663 347,632 343,558 331,883 -1.94%
  QoQ % -3.17% -5.35% -1.69% 2.89% 1.19% 3.52% -
  Horiz. % 97.10% 100.27% 105.95% 107.77% 104.75% 103.52% 100.00%
Net Worth 739,550 738,211 750,118 738,008 733,191 717,563 748,088 -0.76%
  QoQ % 0.18% -1.59% 1.64% 0.66% 2.18% -4.08% -
  Horiz. % 98.86% 98.68% 100.27% 98.65% 98.01% 95.92% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 35,198 35,198 35,050 35,050 43,884 43,884 44,023 -13.84%
  QoQ % 0.00% 0.42% 0.00% -20.13% 0.00% -0.32% -
  Horiz. % 79.95% 79.95% 79.62% 79.62% 99.68% 99.68% 100.00%
Div Payout % 111.66 % 90.71 % 103.59 % 71.14 % 63.37 % 56.92 % 50.55 % 69.53%
  QoQ % 23.10% -12.43% 45.61% 12.26% 11.33% 12.60% -
  Horiz. % 220.89% 179.45% 204.93% 140.73% 125.36% 112.60% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 739,550 738,211 750,118 738,008 733,191 717,563 748,088 -0.76%
  QoQ % 0.18% -1.59% 1.64% 0.66% 2.18% -4.08% -
  Horiz. % 98.86% 98.68% 100.27% 98.65% 98.01% 95.92% 100.00%
NOSH 440,418 441,249 440,391 439,212 439,668 436,341 439,948 0.07%
  QoQ % -0.19% 0.19% 0.27% -0.10% 0.76% -0.82% -
  Horiz. % 100.11% 100.30% 100.10% 99.83% 99.94% 99.18% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.79 % 12.22 % 10.55 % 13.91 % 18.24 % 19.80 % 22.11 % -37.99%
  QoQ % -11.70% 15.83% -24.16% -23.74% -7.88% -10.45% -
  Horiz. % 48.80% 55.27% 47.72% 62.91% 82.50% 89.55% 100.00%
ROE 4.26 % 5.26 % 4.51 % 6.68 % 9.44 % 10.74 % 11.64 % -48.80%
  QoQ % -19.01% 16.63% -32.49% -29.24% -12.10% -7.73% -
  Horiz. % 36.60% 45.19% 38.75% 57.39% 81.10% 92.27% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 82.02 85.92 89.26 94.59 96.70 98.18 96.85 -10.48%
  QoQ % -4.54% -3.74% -5.63% -2.18% -1.51% 1.37% -
  Horiz. % 84.69% 88.71% 92.16% 97.67% 99.85% 101.37% 100.00%
EPS 7.16 8.79 7.68 11.22 15.75 17.67 19.80 -49.21%
  QoQ % -18.54% 14.45% -31.55% -28.76% -10.87% -10.76% -
  Horiz. % 36.16% 44.39% 38.79% 56.67% 79.55% 89.24% 100.00%
DPS 8.00 8.00 8.00 8.00 10.00 10.00 10.00 -13.81%
  QoQ % 0.00% 0.00% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % 80.00% 80.00% 80.00% 80.00% 100.00% 100.00% 100.00%
NAPS 1.6792 1.6730 1.7033 1.6803 1.6676 1.6445 1.7004 -0.83%
  QoQ % 0.37% -1.78% 1.37% 0.76% 1.40% -3.29% -
  Horiz. % 98.75% 98.39% 100.17% 98.82% 98.07% 96.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 82.10 86.17 89.34 94.42 96.63 97.36 96.84 -10.41%
  QoQ % -4.72% -3.55% -5.38% -2.29% -0.75% 0.54% -
  Horiz. % 84.78% 88.98% 92.26% 97.50% 99.78% 100.54% 100.00%
EPS 7.16 8.82 7.69 11.20 15.74 17.52 19.79 -49.19%
  QoQ % -18.82% 14.69% -31.34% -28.84% -10.16% -11.47% -
  Horiz. % 36.18% 44.57% 38.86% 56.59% 79.54% 88.53% 100.00%
DPS 8.00 8.00 7.97 7.97 9.97 9.97 10.01 -13.87%
  QoQ % 0.00% 0.38% 0.00% -20.06% 0.00% -0.40% -
  Horiz. % 79.92% 79.92% 79.62% 79.62% 99.60% 99.60% 100.00%
NAPS 1.6808 1.6778 1.7048 1.6773 1.6663 1.6308 1.7002 -0.76%
  QoQ % 0.18% -1.58% 1.64% 0.66% 2.18% -4.08% -
  Horiz. % 98.86% 98.68% 100.27% 98.65% 98.01% 95.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.8100 1.7000 1.5500 1.6500 1.4600 2.0000 2.5000 -
P/RPS 2.21 1.98 1.74 1.74 1.51 2.04 2.58 -9.80%
  QoQ % 11.62% 13.79% 0.00% 15.23% -25.98% -20.93% -
  Horiz. % 85.66% 76.74% 67.44% 67.44% 58.53% 79.07% 100.00%
P/EPS 25.29 19.33 20.17 14.71 9.27 11.32 12.63 58.80%
  QoQ % 30.83% -4.16% 37.12% 58.68% -18.11% -10.37% -
  Horiz. % 200.24% 153.05% 159.70% 116.47% 73.40% 89.63% 100.00%
EY 3.95 5.17 4.96 6.80 10.79 8.84 7.92 -37.08%
  QoQ % -23.60% 4.23% -27.06% -36.98% 22.06% 11.62% -
  Horiz. % 49.87% 65.28% 62.63% 85.86% 136.24% 111.62% 100.00%
DY 4.42 4.71 5.16 4.85 6.85 5.00 4.00 6.88%
  QoQ % -6.16% -8.72% 6.39% -29.20% 37.00% 25.00% -
  Horiz. % 110.50% 117.75% 129.00% 121.25% 171.25% 125.00% 100.00%
P/NAPS 1.08 1.02 0.91 0.98 0.88 1.22 1.47 -18.56%
  QoQ % 5.88% 12.09% -7.14% 11.36% -27.87% -17.01% -
  Horiz. % 73.47% 69.39% 61.90% 66.67% 59.86% 82.99% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 26/08/09 21/05/09 24/02/09 06/11/08 27/08/08 15/05/08 -
Price 1.8600 1.8200 1.9000 1.7200 1.5000 1.7400 2.3200 -
P/RPS 2.27 2.12 2.13 1.82 1.55 1.77 2.40 -3.64%
  QoQ % 7.08% -0.47% 17.03% 17.42% -12.43% -26.25% -
  Horiz. % 94.58% 88.33% 88.75% 75.83% 64.58% 73.75% 100.00%
P/EPS 25.99 20.70 24.73 15.33 9.52 9.85 11.72 69.97%
  QoQ % 25.56% -16.30% 61.32% 61.03% -3.35% -15.96% -
  Horiz. % 221.76% 176.62% 211.01% 130.80% 81.23% 84.04% 100.00%
EY 3.85 4.83 4.04 6.52 10.50 10.16 8.53 -41.13%
  QoQ % -20.29% 19.55% -38.04% -37.90% 3.35% 19.11% -
  Horiz. % 45.13% 56.62% 47.36% 76.44% 123.09% 119.11% 100.00%
DY 4.30 4.40 4.21 4.65 6.67 5.75 4.31 -0.15%
  QoQ % -2.27% 4.51% -9.46% -30.28% 16.00% 33.41% -
  Horiz. % 99.77% 102.09% 97.68% 107.89% 154.76% 133.41% 100.00%
P/NAPS 1.11 1.09 1.12 1.02 0.90 1.06 1.36 -12.65%
  QoQ % 1.83% -2.68% 9.80% 13.33% -15.09% -22.06% -
  Horiz. % 81.62% 80.15% 82.35% 75.00% 66.18% 77.94% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers