Highlights

[SHANG] YoY Annual (Unaudited) 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 YoY -     97.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 511,225 469,572 429,731 422,002 367,371 415,447 410,725 3.71%
  YoY % 8.87% 9.27% 1.83% 14.87% -11.57% 1.15% -
  Horiz. % 124.47% 114.33% 104.63% 102.75% 89.44% 101.15% 100.00%
PBT 168,181 102,470 80,838 91,282 51,505 71,474 98,406 9.33%
  YoY % 64.13% 26.76% -11.44% 77.23% -27.94% -27.37% -
  Horiz. % 170.91% 104.13% 82.15% 92.76% 52.34% 72.63% 100.00%
Tax -28,373 -30,373 -21,307 -11,785 -7,278 -13,690 -15,213 10.94%
  YoY % 6.58% -42.55% -80.80% -61.93% 46.84% 10.01% -
  Horiz. % 186.50% 199.65% 140.06% 77.47% 47.84% 89.99% 100.00%
NP 139,808 72,097 59,531 79,497 44,227 57,784 83,193 9.03%
  YoY % 93.92% 21.11% -25.12% 79.75% -23.46% -30.54% -
  Horiz. % 168.05% 86.66% 71.56% 95.56% 53.16% 69.46% 100.00%
NP to SH 130,367 67,389 55,768 69,959 35,353 49,267 77,242 9.11%
  YoY % 93.45% 20.84% -20.28% 97.89% -28.24% -36.22% -
  Horiz. % 168.78% 87.24% 72.20% 90.57% 45.77% 63.78% 100.00%
Tax Rate 16.87 % 29.64 % 26.36 % 12.91 % 14.13 % 19.15 % 15.46 % 1.46%
  YoY % -43.08% 12.44% 104.18% -8.63% -26.21% 23.87% -
  Horiz. % 109.12% 191.72% 170.50% 83.51% 91.40% 123.87% 100.00%
Total Cost 371,417 397,475 370,200 342,505 323,144 357,663 327,532 2.12%
  YoY % -6.56% 7.37% 8.09% 5.99% -9.65% 9.20% -
  Horiz. % 113.40% 121.35% 113.03% 104.57% 98.66% 109.20% 100.00%
Net Worth 954,843 868,911 834,911 791,812 748,708 739,136 722,406 4.75%
  YoY % 9.89% 4.07% 5.44% 5.76% 1.29% 2.32% -
  Horiz. % 132.18% 120.28% 115.57% 109.61% 103.64% 102.32% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 79,200 44,000 39,613 39,599 35,220 21,994 43,987 10.29%
  YoY % 80.00% 11.07% 0.03% 12.43% 60.14% -50.00% -
  Horiz. % 180.05% 100.03% 90.06% 90.02% 80.07% 50.00% 100.00%
Div Payout % 60.75 % 65.29 % 71.03 % 56.60 % 99.63 % 44.64 % 56.95 % 1.08%
  YoY % -6.95% -8.08% 25.49% -43.19% 123.19% -21.62% -
  Horiz. % 106.67% 114.64% 124.72% 99.39% 174.94% 78.38% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 954,843 868,911 834,911 791,812 748,708 739,136 722,406 4.75%
  YoY % 9.89% 4.07% 5.44% 5.76% 1.29% 2.32% -
  Horiz. % 132.18% 120.28% 115.57% 109.61% 103.64% 102.32% 100.00%
NOSH 440,000 440,000 440,145 439,993 440,261 439,883 439,874 0.00%
  YoY % 0.00% -0.03% 0.03% -0.06% 0.09% 0.00% -
  Horiz. % 100.03% 100.03% 100.06% 100.03% 100.09% 100.00% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 27.35 % 15.35 % 13.85 % 18.84 % 12.04 % 13.91 % 20.26 % 5.12%
  YoY % 78.18% 10.83% -26.49% 56.48% -13.44% -31.34% -
  Horiz. % 135.00% 75.77% 68.36% 92.99% 59.43% 68.66% 100.00%
ROE 13.65 % 7.76 % 6.68 % 8.84 % 4.72 % 6.67 % 10.69 % 4.15%
  YoY % 75.90% 16.17% -24.43% 87.29% -29.24% -37.61% -
  Horiz. % 127.69% 72.59% 62.49% 82.69% 44.15% 62.39% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 116.19 106.72 97.63 95.91 83.44 94.44 93.37 3.71%
  YoY % 8.87% 9.31% 1.79% 14.94% -11.65% 1.15% -
  Horiz. % 124.44% 114.30% 104.56% 102.72% 89.36% 101.15% 100.00%
EPS 29.63 15.32 12.67 15.90 8.03 11.20 17.56 9.10%
  YoY % 93.41% 20.92% -20.31% 98.01% -28.30% -36.22% -
  Horiz. % 168.74% 87.24% 72.15% 90.55% 45.73% 63.78% 100.00%
DPS 18.00 10.00 9.00 9.00 8.00 5.00 10.00 10.28%
  YoY % 80.00% 11.11% 0.00% 12.50% 60.00% -50.00% -
  Horiz. % 180.00% 100.00% 90.00% 90.00% 80.00% 50.00% 100.00%
NAPS 2.1701 1.9748 1.8969 1.7996 1.7006 1.6803 1.6423 4.75%
  YoY % 9.89% 4.11% 5.41% 5.82% 1.21% 2.31% -
  Horiz. % 132.14% 120.25% 115.50% 109.58% 103.55% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 116.19 106.72 97.67 95.91 83.49 94.42 93.35 3.71%
  YoY % 8.87% 9.27% 1.84% 14.88% -11.58% 1.15% -
  Horiz. % 124.47% 114.32% 104.63% 102.74% 89.44% 101.15% 100.00%
EPS 29.63 15.32 12.67 15.90 8.03 11.20 17.56 9.10%
  YoY % 93.41% 20.92% -20.31% 98.01% -28.30% -36.22% -
  Horiz. % 168.74% 87.24% 72.15% 90.55% 45.73% 63.78% 100.00%
DPS 18.00 10.00 9.00 9.00 8.00 5.00 10.00 10.28%
  YoY % 80.00% 11.11% 0.00% 12.50% 60.00% -50.00% -
  Horiz. % 180.00% 100.00% 90.00% 90.00% 80.00% 50.00% 100.00%
NAPS 2.1701 1.9748 1.8975 1.7996 1.7016 1.6799 1.6418 4.76%
  YoY % 9.89% 4.07% 5.44% 5.76% 1.29% 2.32% -
  Horiz. % 132.18% 120.28% 115.57% 109.61% 103.64% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.7600 4.1000 2.4300 2.6700 1.8300 1.6500 2.5300 -
P/RPS 5.82 3.84 2.49 2.78 2.19 1.75 2.71 13.57%
  YoY % 51.56% 54.22% -10.43% 26.94% 25.14% -35.42% -
  Horiz. % 214.76% 141.70% 91.88% 102.58% 80.81% 64.58% 100.00%
P/EPS 22.82 26.77 19.18 16.79 22.79 14.73 14.41 7.96%
  YoY % -14.76% 39.57% 14.23% -26.33% 54.72% 2.22% -
  Horiz. % 158.36% 185.77% 133.10% 116.52% 158.15% 102.22% 100.00%
EY 4.38 3.74 5.21 5.96 4.39 6.79 6.94 -7.38%
  YoY % 17.11% -28.21% -12.58% 35.76% -35.35% -2.16% -
  Horiz. % 63.11% 53.89% 75.07% 85.88% 63.26% 97.84% 100.00%
DY 2.66 2.44 3.70 3.37 4.37 3.03 3.95 -6.37%
  YoY % 9.02% -34.05% 9.79% -22.88% 44.22% -23.29% -
  Horiz. % 67.34% 61.77% 93.67% 85.32% 110.63% 76.71% 100.00%
P/NAPS 3.12 2.08 1.28 1.48 1.08 0.98 1.54 12.48%
  YoY % 50.00% 62.50% -13.51% 37.04% 10.20% -36.36% -
  Horiz. % 202.60% 135.06% 83.12% 96.10% 70.13% 63.64% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 26/02/08 -
Price 6.7400 3.8000 2.6500 2.6300 1.7800 1.7200 2.4000 -
P/RPS 5.80 3.56 2.71 2.74 2.13 1.82 2.57 14.51%
  YoY % 62.92% 31.37% -1.09% 28.64% 17.03% -29.18% -
  Horiz. % 225.68% 138.52% 105.45% 106.61% 82.88% 70.82% 100.00%
P/EPS 22.75 24.81 20.91 16.54 22.17 15.36 13.67 8.85%
  YoY % -8.30% 18.65% 26.42% -25.39% 44.34% 12.36% -
  Horiz. % 166.42% 181.49% 152.96% 120.99% 162.18% 112.36% 100.00%
EY 4.40 4.03 4.78 6.05 4.51 6.51 7.32 -8.13%
  YoY % 9.18% -15.69% -20.99% 34.15% -30.72% -11.07% -
  Horiz. % 60.11% 55.05% 65.30% 82.65% 61.61% 88.93% 100.00%
DY 2.67 2.63 3.40 3.42 4.49 2.91 4.17 -7.15%
  YoY % 1.52% -22.65% -0.58% -23.83% 54.30% -30.22% -
  Horiz. % 64.03% 63.07% 81.53% 82.01% 107.67% 69.78% 100.00%
P/NAPS 3.11 1.92 1.40 1.46 1.05 1.02 1.46 13.42%
  YoY % 61.98% 37.14% -4.11% 39.05% 2.94% -30.14% -
  Horiz. % 213.01% 131.51% 95.89% 100.00% 71.92% 69.86% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  391  645  1042 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.51+0.25 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.18+0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS