Highlights

[SHANG] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -2.42%    YoY -     143.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 492,118 447,514 428,622 397,394 338,082 410,724 375,414 4.61%
  YoY % 9.97% 4.41% 7.86% 17.54% -17.69% 9.41% -
  Horiz. % 131.09% 119.21% 114.17% 105.85% 90.06% 109.41% 100.00%
PBT 119,260 99,820 89,528 85,406 39,804 77,182 74,360 8.18%
  YoY % 19.48% 11.50% 4.83% 114.57% -48.43% 3.80% -
  Horiz. % 160.38% 134.24% 120.40% 114.85% 53.53% 103.80% 100.00%
Tax -31,816 -25,620 -23,198 -11,622 -6,720 -21,194 -21,630 6.64%
  YoY % -24.18% -10.44% -99.60% -72.95% 68.29% 2.02% -
  Horiz. % 147.09% 118.45% 107.25% 53.73% 31.07% 97.98% 100.00%
NP 87,444 74,200 66,330 73,784 33,084 55,988 52,730 8.79%
  YoY % 17.85% 11.86% -10.10% 123.02% -40.91% 6.18% -
  Horiz. % 165.83% 140.72% 125.79% 139.93% 62.74% 106.18% 100.00%
NP to SH 80,816 71,182 59,682 64,856 26,612 47,544 47,824 9.13%
  YoY % 13.53% 19.27% -7.98% 143.71% -44.03% -0.59% -
  Horiz. % 168.99% 148.84% 124.80% 135.61% 55.65% 99.41% 100.00%
Tax Rate 26.68 % 25.67 % 25.91 % 13.61 % 16.88 % 27.46 % 29.09 % -1.43%
  YoY % 3.93% -0.93% 90.37% -19.37% -38.53% -5.60% -
  Horiz. % 91.72% 88.24% 89.07% 46.79% 58.03% 94.40% 100.00%
Total Cost 404,674 373,314 362,292 323,610 304,998 354,736 322,684 3.84%
  YoY % 8.40% 3.04% 11.95% 6.10% -14.02% 9.93% -
  Horiz. % 125.41% 115.69% 112.27% 100.29% 94.52% 109.93% 100.00%
Net Worth 878,548 850,432 439,795 764,191 737,117 723,945 679,488 4.37%
  YoY % 3.31% 93.37% -42.45% 3.67% 1.82% 6.54% -
  Horiz. % 129.30% 125.16% 64.72% 112.47% 108.48% 106.54% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 26,400 26,400 26,387 26,400 26,435 26,413 26,422 -0.01%
  YoY % 0.00% 0.05% -0.05% -0.14% 0.08% -0.03% -
  Horiz. % 99.92% 99.92% 99.87% 99.92% 100.05% 99.97% 100.00%
Div Payout % 32.67 % 37.09 % 44.21 % 40.71 % 99.34 % 55.56 % 55.25 % -8.38%
  YoY % -11.92% -16.10% 8.60% -59.02% 78.80% 0.56% -
  Horiz. % 59.13% 67.13% 80.02% 73.68% 179.80% 100.56% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 878,548 850,432 439,795 764,191 737,117 723,945 679,488 4.37%
  YoY % 3.31% 93.37% -42.45% 3.67% 1.82% 6.54% -
  Horiz. % 129.30% 125.16% 64.72% 112.47% 108.48% 106.54% 100.00%
NOSH 440,000 440,000 439,795 440,000 440,596 440,222 440,368 -0.01%
  YoY % 0.00% 0.05% -0.05% -0.14% 0.08% -0.03% -
  Horiz. % 99.92% 99.92% 99.87% 99.92% 100.05% 99.97% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.77 % 16.58 % 15.48 % 18.57 % 9.79 % 13.63 % 14.05 % 3.99%
  YoY % 7.18% 7.11% -16.64% 89.68% -28.17% -2.99% -
  Horiz. % 126.48% 118.01% 110.18% 132.17% 69.68% 97.01% 100.00%
ROE 9.20 % 8.37 % 13.57 % 8.49 % 3.61 % 6.57 % 7.04 % 4.56%
  YoY % 9.92% -38.32% 59.84% 135.18% -45.05% -6.68% -
  Horiz. % 130.68% 118.89% 192.76% 120.60% 51.28% 93.32% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.85 101.71 97.46 90.32 76.73 93.30 85.25 4.63%
  YoY % 9.97% 4.36% 7.91% 17.71% -17.76% 9.44% -
  Horiz. % 131.20% 119.31% 114.32% 105.95% 90.01% 109.44% 100.00%
EPS 18.36 16.18 13.56 14.74 6.04 10.80 10.86 9.14%
  YoY % 13.47% 19.32% -8.01% 144.04% -44.07% -0.55% -
  Horiz. % 169.06% 148.99% 124.86% 135.73% 55.62% 99.45% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  YoY % 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 1.9967 1.9328 1.0000 1.7368 1.6730 1.6445 1.5430 4.39%
  YoY % 3.31% 93.28% -42.42% 3.81% 1.73% 6.58% -
  Horiz. % 129.40% 125.26% 64.81% 112.56% 108.43% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.85 101.71 97.41 90.32 76.84 93.35 85.32 4.61%
  YoY % 9.97% 4.41% 7.85% 17.54% -17.69% 9.41% -
  Horiz. % 131.09% 119.21% 114.17% 105.86% 90.06% 109.41% 100.00%
EPS 18.36 16.18 13.56 14.74 6.05 10.81 10.87 9.12%
  YoY % 13.47% 19.32% -8.01% 143.64% -44.03% -0.55% -
  Horiz. % 168.91% 148.85% 124.75% 135.60% 55.66% 99.45% 100.00%
DPS 6.00 6.00 6.00 6.00 6.01 6.00 6.01 -0.03%
  YoY % 0.00% 0.00% 0.00% -0.17% 0.17% -0.17% -
  Horiz. % 99.83% 99.83% 99.83% 99.83% 100.00% 99.83% 100.00%
NAPS 1.9967 1.9328 0.9995 1.7368 1.6753 1.6453 1.5443 4.37%
  YoY % 3.31% 93.38% -42.45% 3.67% 1.82% 6.54% -
  Horiz. % 129.29% 125.16% 64.72% 112.47% 108.48% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 7.1800 3.2000 2.8200 2.2000 1.7000 2.0000 2.8200 -
P/RPS 6.42 3.15 2.89 2.44 2.22 2.14 3.31 11.66%
  YoY % 103.81% 9.00% 18.44% 9.91% 3.74% -35.35% -
  Horiz. % 193.96% 95.17% 87.31% 73.72% 67.07% 64.65% 100.00%
P/EPS 39.09 19.78 20.78 14.93 28.15 18.52 25.97 7.05%
  YoY % 97.62% -4.81% 39.18% -46.96% 52.00% -28.69% -
  Horiz. % 150.52% 76.16% 80.02% 57.49% 108.39% 71.31% 100.00%
EY 2.56 5.06 4.81 6.70 3.55 5.40 3.85 -6.57%
  YoY % -49.41% 5.20% -28.21% 88.73% -34.26% 40.26% -
  Horiz. % 66.49% 131.43% 124.94% 174.03% 92.21% 140.26% 100.00%
DY 0.84 1.87 2.13 2.73 3.53 3.00 2.13 -14.35%
  YoY % -55.08% -12.21% -21.98% -22.66% 17.67% 40.85% -
  Horiz. % 39.44% 87.79% 100.00% 128.17% 165.73% 140.85% 100.00%
P/NAPS 3.60 1.66 2.82 1.27 1.02 1.22 1.83 11.93%
  YoY % 116.87% -41.13% 122.05% 24.51% -16.39% -33.33% -
  Horiz. % 196.72% 90.71% 154.10% 69.40% 55.74% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 -
Price 6.4000 4.2200 2.5900 2.7000 1.8200 1.7400 2.4000 -
P/RPS 5.72 4.15 2.66 2.99 2.37 1.86 2.82 12.50%
  YoY % 37.83% 56.02% -11.04% 26.16% 27.42% -34.04% -
  Horiz. % 202.84% 147.16% 94.33% 106.03% 84.04% 65.96% 100.00%
P/EPS 34.84 26.09 19.09 18.32 30.13 16.11 22.10 7.87%
  YoY % 33.54% 36.67% 4.20% -39.20% 87.03% -27.10% -
  Horiz. % 157.65% 118.05% 86.38% 82.90% 136.33% 72.90% 100.00%
EY 2.87 3.83 5.24 5.46 3.32 6.21 4.52 -7.28%
  YoY % -25.07% -26.91% -4.03% 64.46% -46.54% 37.39% -
  Horiz. % 63.50% 84.73% 115.93% 120.80% 73.45% 137.39% 100.00%
DY 0.94 1.42 2.32 2.22 3.30 3.45 2.50 -15.03%
  YoY % -33.80% -38.79% 4.50% -32.73% -4.35% 38.00% -
  Horiz. % 37.60% 56.80% 92.80% 88.80% 132.00% 138.00% 100.00%
P/NAPS 3.21 2.18 2.59 1.55 1.09 1.06 1.56 12.77%
  YoY % 47.25% -15.83% 67.10% 42.20% 2.83% -32.05% -
  Horiz. % 205.77% 139.74% 166.03% 99.36% 69.87% 67.95% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers