Highlights

[SHANG] QoQ TTM Result on 2010-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     7.09%    YoY -     97.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 436,668 437,616 435,013 422,002 415,916 397,027 376,545 10.37%
  QoQ % -0.22% 0.60% 3.08% 1.46% 4.76% 5.44% -
  Horiz. % 115.97% 116.22% 115.53% 112.07% 110.46% 105.44% 100.00%
PBT 84,901 93,343 97,124 91,282 84,634 74,306 59,101 27.29%
  QoQ % -9.04% -3.89% 6.40% 7.85% 13.90% 25.73% -
  Horiz. % 143.65% 157.94% 164.34% 154.45% 143.20% 125.73% 100.00%
Tax -20,509 -17,573 -15,643 -11,785 -9,238 -9,729 -7,867 89.31%
  QoQ % -16.71% -12.34% -32.74% -27.57% 5.05% -23.67% -
  Horiz. % 260.70% 223.38% 198.84% 149.80% 117.43% 123.67% 100.00%
NP 64,392 75,770 81,481 79,497 75,396 64,577 51,234 16.45%
  QoQ % -15.02% -7.01% 2.50% 5.44% 16.75% 26.04% -
  Horiz. % 125.68% 147.89% 159.04% 155.16% 147.16% 126.04% 100.00%
NP to SH 58,195 67,372 72,031 69,959 65,329 54,475 41,840 24.58%
  QoQ % -13.62% -6.47% 2.96% 7.09% 19.92% 30.20% -
  Horiz. % 139.09% 161.02% 172.16% 167.21% 156.14% 130.20% 100.00%
Tax Rate 24.16 % 18.83 % 16.11 % 12.91 % 10.92 % 13.09 % 13.31 % 48.75%
  QoQ % 28.31% 16.88% 24.79% 18.22% -16.58% -1.65% -
  Horiz. % 181.52% 141.47% 121.04% 96.99% 82.04% 98.35% 100.00%
Total Cost 372,276 361,846 353,532 342,505 340,520 332,450 325,311 9.40%
  QoQ % 2.88% 2.35% 3.22% 0.58% 2.43% 2.19% -
  Horiz. % 114.44% 111.23% 108.68% 105.29% 104.68% 102.19% 100.00%
Net Worth 440,345 440,486 440,342 791,880 777,721 764,966 764,160 -30.73%
  QoQ % -0.03% 0.03% -44.39% 1.82% 1.67% 0.11% -
  Horiz. % 57.62% 57.64% 57.62% 103.63% 101.77% 100.11% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 39,616 39,616 39,615 39,615 35,192 35,192 35,216 8.16%
  QoQ % 0.00% 0.00% 0.00% 12.57% 0.00% -0.07% -
  Horiz. % 112.49% 112.49% 112.49% 112.49% 99.93% 99.93% 100.00%
Div Payout % 68.08 % 58.80 % 55.00 % 56.63 % 53.87 % 64.60 % 84.17 % -13.18%
  QoQ % 15.78% 6.91% -2.88% 5.12% -16.61% -23.25% -
  Horiz. % 80.88% 69.86% 65.34% 67.28% 64.00% 76.75% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 440,345 440,486 440,342 791,880 777,721 764,966 764,160 -30.73%
  QoQ % -0.03% 0.03% -44.39% 1.82% 1.67% 0.11% -
  Horiz. % 57.62% 57.64% 57.62% 103.63% 101.77% 100.11% 100.00%
NOSH 440,345 440,486 440,342 440,031 439,962 440,445 439,576 0.12%
  QoQ % -0.03% 0.03% 0.07% 0.02% -0.11% 0.20% -
  Horiz. % 100.17% 100.21% 100.17% 100.10% 100.09% 100.20% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.75 % 17.31 % 18.73 % 18.84 % 18.13 % 16.27 % 13.61 % 5.50%
  QoQ % -14.79% -7.58% -0.58% 3.92% 11.43% 19.54% -
  Horiz. % 108.38% 127.19% 137.62% 138.43% 133.21% 119.54% 100.00%
ROE 13.22 % 15.29 % 16.36 % 8.83 % 8.40 % 7.12 % 5.48 % 79.78%
  QoQ % -13.54% -6.54% 85.28% 5.12% 17.98% 29.93% -
  Horiz. % 241.24% 279.01% 298.54% 161.13% 153.28% 129.93% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.16 99.35 98.79 95.90 94.53 90.14 85.66 10.24%
  QoQ % -0.19% 0.57% 3.01% 1.45% 4.87% 5.23% -
  Horiz. % 115.76% 115.98% 115.33% 111.95% 110.35% 105.23% 100.00%
EPS 13.22 15.29 16.36 15.90 14.85 12.37 9.52 24.44%
  QoQ % -13.54% -6.54% 2.89% 7.07% 20.05% 29.94% -
  Horiz. % 138.87% 160.61% 171.85% 167.02% 155.99% 129.94% 100.00%
DPS 9.00 9.00 9.00 9.00 8.00 8.00 8.00 8.16%
  QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 100.00% 100.00% 100.00%
NAPS 1.0000 1.0000 1.0000 1.7996 1.7677 1.7368 1.7384 -30.81%
  QoQ % 0.00% 0.00% -44.43% 1.80% 1.78% -0.09% -
  Horiz. % 57.52% 57.52% 57.52% 103.52% 101.69% 99.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.24 99.46 98.87 95.91 94.53 90.23 85.58 10.37%
  QoQ % -0.22% 0.60% 3.09% 1.46% 4.77% 5.43% -
  Horiz. % 115.96% 116.22% 115.53% 112.07% 110.46% 105.43% 100.00%
EPS 13.23 15.31 16.37 15.90 14.85 12.38 9.51 24.59%
  QoQ % -13.59% -6.48% 2.96% 7.07% 19.95% 30.18% -
  Horiz. % 139.12% 160.99% 172.13% 167.19% 156.15% 130.18% 100.00%
DPS 9.00 9.00 9.00 9.00 8.00 8.00 8.00 8.16%
  QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 112.50% 112.50% 100.00% 100.00% 100.00%
NAPS 1.0008 1.0011 1.0008 1.7997 1.7675 1.7386 1.7367 -30.73%
  QoQ % -0.03% 0.03% -44.39% 1.82% 1.66% 0.11% -
  Horiz. % 57.63% 57.64% 57.63% 103.63% 101.77% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.4100 2.8200 2.6500 2.6700 2.9600 2.2000 1.9000 -
P/RPS 2.43 2.84 2.68 2.78 3.13 2.44 2.22 6.21%
  QoQ % -14.44% 5.97% -3.60% -11.18% 28.28% 9.91% -
  Horiz. % 109.46% 127.93% 120.72% 125.23% 140.99% 109.91% 100.00%
P/EPS 18.24 18.44 16.20 16.79 19.93 17.79 19.96 -5.83%
  QoQ % -1.08% 13.83% -3.51% -15.76% 12.03% -10.87% -
  Horiz. % 91.38% 92.38% 81.16% 84.12% 99.85% 89.13% 100.00%
EY 5.48 5.42 6.17 5.95 5.02 5.62 5.01 6.15%
  QoQ % 1.11% -12.16% 3.70% 18.53% -10.68% 12.18% -
  Horiz. % 109.38% 108.18% 123.15% 118.76% 100.20% 112.18% 100.00%
DY 3.73 3.19 3.40 3.37 2.70 3.64 4.21 -7.75%
  QoQ % 16.93% -6.18% 0.89% 24.81% -25.82% -13.54% -
  Horiz. % 88.60% 75.77% 80.76% 80.05% 64.13% 86.46% 100.00%
P/NAPS 2.41 2.82 2.65 1.48 1.67 1.27 1.09 69.64%
  QoQ % -14.54% 6.42% 79.05% -11.38% 31.50% 16.51% -
  Horiz. % 221.10% 258.72% 243.12% 135.78% 153.21% 116.51% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 20/05/11 25/02/11 09/11/10 25/08/10 20/05/10 -
Price 2.3000 2.5900 2.6500 2.6300 2.8100 2.7000 2.1500 -
P/RPS 2.32 2.61 2.68 2.74 2.97 3.00 2.51 -5.11%
  QoQ % -11.11% -2.61% -2.19% -7.74% -1.00% 19.52% -
  Horiz. % 92.43% 103.98% 106.77% 109.16% 118.33% 119.52% 100.00%
P/EPS 17.40 16.93 16.20 16.54 18.92 21.83 22.59 -15.96%
  QoQ % 2.78% 4.51% -2.06% -12.58% -13.33% -3.36% -
  Horiz. % 77.03% 74.94% 71.71% 73.22% 83.75% 96.64% 100.00%
EY 5.75 5.91 6.17 6.05 5.28 4.58 4.43 18.97%
  QoQ % -2.71% -4.21% 1.98% 14.58% 15.28% 3.39% -
  Horiz. % 129.80% 133.41% 139.28% 136.57% 119.19% 103.39% 100.00%
DY 3.91 3.47 3.40 3.42 2.85 2.96 3.72 3.37%
  QoQ % 12.68% 2.06% -0.58% 20.00% -3.72% -20.43% -
  Horiz. % 105.11% 93.28% 91.40% 91.94% 76.61% 79.57% 100.00%
P/NAPS 2.30 2.59 2.65 1.46 1.59 1.55 1.24 50.91%
  QoQ % -11.20% -2.26% 81.51% -8.18% 2.58% 25.00% -
  Horiz. % 185.48% 208.87% 213.71% 117.74% 128.23% 125.00% 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.
 


 

449  180  512  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 ECONBHD-WA 0.30+0.11 
 IRIS 0.17+0.005 
 WCT-WE 0.135+0.06 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.845+0.13 
 MRCB 1.04+0.08 
Partners & Brokers