Highlights

[SHANG] QoQ TTM Result on 2013-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     8.05%    YoY -     31.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 511,225 502,265 491,874 487,949 469,572 451,211 439,177 10.63%
  QoQ % 1.78% 2.11% 0.80% 3.91% 4.07% 2.74% -
  Horiz. % 116.41% 114.37% 112.00% 111.11% 106.92% 102.74% 100.00%
PBT 168,181 114,057 112,190 112,088 102,470 97,523 85,984 56.21%
  QoQ % 47.45% 1.66% 0.09% 9.39% 5.07% 13.42% -
  Horiz. % 195.60% 132.65% 130.48% 130.36% 119.17% 113.42% 100.00%
Tax -28,373 -34,062 -33,471 -33,070 -30,373 -25,575 -22,518 16.61%
  QoQ % 16.70% -1.77% -1.21% -8.88% -18.76% -13.58% -
  Horiz. % 126.00% 151.27% 148.64% 146.86% 134.88% 113.58% 100.00%
NP 139,808 79,995 78,719 79,018 72,097 71,948 63,466 69.06%
  QoQ % 74.77% 1.62% -0.38% 9.60% 0.21% 13.36% -
  Horiz. % 220.29% 126.04% 124.03% 124.50% 113.60% 113.36% 100.00%
NP to SH 130,367 73,108 72,206 72,812 67,389 68,495 61,518 64.76%
  QoQ % 78.32% 1.25% -0.83% 8.05% -1.61% 11.34% -
  Horiz. % 211.92% 118.84% 117.37% 118.36% 109.54% 111.34% 100.00%
Tax Rate 16.87 % 29.86 % 29.83 % 29.50 % 29.64 % 26.22 % 26.19 % -25.35%
  QoQ % -43.50% 0.10% 1.12% -0.47% 13.04% 0.11% -
  Horiz. % 64.41% 114.01% 113.90% 112.64% 113.17% 100.11% 100.00%
Total Cost 371,417 422,270 413,155 408,931 397,475 379,263 375,711 -0.76%
  QoQ % -12.04% 2.21% 1.03% 2.88% 4.80% 0.95% -
  Horiz. % 98.86% 112.39% 109.97% 108.84% 105.79% 100.95% 100.00%
Net Worth 954,843 887,524 878,548 892,760 868,911 858,528 850,432 8.00%
  QoQ % 7.59% 1.02% -1.59% 2.74% 1.21% 0.95% -
  Horiz. % 112.28% 104.36% 103.31% 104.98% 102.17% 100.95% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 79,200 44,000 44,000 44,000 44,000 39,557 39,557 58.65%
  QoQ % 80.00% 0.00% 0.00% 0.00% 11.23% 0.00% -
  Horiz. % 200.22% 111.23% 111.23% 111.23% 111.23% 100.00% 100.00%
Div Payout % 60.75 % 60.18 % 60.94 % 60.43 % 65.29 % 57.75 % 64.30 % -3.71%
  QoQ % 0.95% -1.25% 0.84% -7.44% 13.06% -10.19% -
  Horiz. % 94.48% 93.59% 94.77% 93.98% 101.54% 89.81% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 954,843 887,524 878,548 892,760 868,911 858,528 850,432 8.00%
  QoQ % 7.59% 1.02% -1.59% 2.74% 1.21% 0.95% -
  Horiz. % 112.28% 104.36% 103.31% 104.98% 102.17% 100.95% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.35 % 15.93 % 16.00 % 16.19 % 15.35 % 15.95 % 14.45 % 52.83%
  QoQ % 71.69% -0.44% -1.17% 5.47% -3.76% 10.38% -
  Horiz. % 189.27% 110.24% 110.73% 112.04% 106.23% 110.38% 100.00%
ROE 13.65 % 8.24 % 8.22 % 8.16 % 7.76 % 7.98 % 7.23 % 52.58%
  QoQ % 65.66% 0.24% 0.74% 5.15% -2.76% 10.37% -
  Horiz. % 188.80% 113.97% 113.69% 112.86% 107.33% 110.37% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.19 114.15 111.79 110.90 106.72 102.55 99.81 10.63%
  QoQ % 1.79% 2.11% 0.80% 3.92% 4.07% 2.75% -
  Horiz. % 116.41% 114.37% 112.00% 111.11% 106.92% 102.75% 100.00%
EPS 29.63 16.62 16.41 16.55 15.32 15.57 13.98 64.77%
  QoQ % 78.28% 1.28% -0.85% 8.03% -1.61% 11.37% -
  Horiz. % 211.95% 118.88% 117.38% 118.38% 109.59% 111.37% 100.00%
DPS 18.00 10.00 10.00 10.00 10.00 9.00 9.00 58.54%
  QoQ % 80.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 200.00% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
NAPS 2.1701 2.0171 1.9967 2.0290 1.9748 1.9512 1.9328 8.00%
  QoQ % 7.59% 1.02% -1.59% 2.74% 1.21% 0.95% -
  Horiz. % 112.28% 104.36% 103.31% 104.98% 102.17% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.19 114.15 111.79 110.90 106.72 102.55 99.81 10.63%
  QoQ % 1.79% 2.11% 0.80% 3.92% 4.07% 2.75% -
  Horiz. % 116.41% 114.37% 112.00% 111.11% 106.92% 102.75% 100.00%
EPS 29.63 16.62 16.41 16.55 15.32 15.57 13.98 64.77%
  QoQ % 78.28% 1.28% -0.85% 8.03% -1.61% 11.37% -
  Horiz. % 211.95% 118.88% 117.38% 118.38% 109.59% 111.37% 100.00%
DPS 18.00 10.00 10.00 10.00 10.00 9.00 9.00 58.54%
  QoQ % 80.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 200.00% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
NAPS 2.1701 2.0171 1.9967 2.0290 1.9748 1.9512 1.9328 8.00%
  QoQ % 7.59% 1.02% -1.59% 2.74% 1.21% 0.95% -
  Horiz. % 112.28% 104.36% 103.31% 104.98% 102.17% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.7600 6.9900 7.1800 4.7500 4.1000 4.1900 3.2000 -
P/RPS 5.82 6.12 6.42 4.28 3.84 4.09 3.21 48.53%
  QoQ % -4.90% -4.67% 50.00% 11.46% -6.11% 27.41% -
  Horiz. % 181.31% 190.65% 200.00% 133.33% 119.63% 127.41% 100.00%
P/EPS 22.82 42.07 43.75 28.70 26.77 26.92 22.89 -0.20%
  QoQ % -45.76% -3.84% 52.44% 7.21% -0.56% 17.61% -
  Horiz. % 99.69% 183.79% 191.13% 125.38% 116.95% 117.61% 100.00%
EY 4.38 2.38 2.29 3.48 3.74 3.72 4.37 0.15%
  QoQ % 84.03% 3.93% -34.20% -6.95% 0.54% -14.87% -
  Horiz. % 100.23% 54.46% 52.40% 79.63% 85.58% 85.13% 100.00%
DY 2.66 1.43 1.39 2.11 2.44 2.15 2.81 -3.58%
  QoQ % 86.01% 2.88% -34.12% -13.52% 13.49% -23.49% -
  Horiz. % 94.66% 50.89% 49.47% 75.09% 86.83% 76.51% 100.00%
P/NAPS 3.12 3.47 3.60 2.34 2.08 2.15 1.66 52.12%
  QoQ % -10.09% -3.61% 53.85% 12.50% -3.26% 29.52% -
  Horiz. % 187.95% 209.04% 216.87% 140.96% 125.30% 129.52% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 12/11/13 28/08/13 20/05/13 27/02/13 08/11/12 17/08/12 -
Price 6.7400 6.6000 6.4000 6.1000 3.8000 4.2000 4.2200 -
P/RPS 5.80 5.78 5.73 5.50 3.56 4.10 4.23 23.35%
  QoQ % 0.35% 0.87% 4.18% 54.49% -13.17% -3.07% -
  Horiz. % 137.12% 136.64% 135.46% 130.02% 84.16% 96.93% 100.00%
P/EPS 22.75 39.72 39.00 36.86 24.81 26.98 30.18 -17.13%
  QoQ % -42.72% 1.85% 5.81% 48.57% -8.04% -10.60% -
  Horiz. % 75.38% 131.61% 129.22% 122.13% 82.21% 89.40% 100.00%
EY 4.40 2.52 2.56 2.71 4.03 3.71 3.31 20.83%
  QoQ % 74.60% -1.56% -5.54% -32.75% 8.63% 12.08% -
  Horiz. % 132.93% 76.13% 77.34% 81.87% 121.75% 112.08% 100.00%
DY 2.67 1.52 1.56 1.64 2.63 2.14 2.13 16.21%
  QoQ % 75.66% -2.56% -4.88% -37.64% 22.90% 0.47% -
  Horiz. % 125.35% 71.36% 73.24% 77.00% 123.47% 100.47% 100.00%
P/NAPS 3.11 3.27 3.21 3.01 1.92 2.15 2.18 26.65%
  QoQ % -4.89% 1.87% 6.64% 56.77% -10.70% -1.38% -
  Horiz. % 142.66% 150.00% 147.25% 138.07% 88.07% 98.62% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers