Highlights

[SHANG] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -18.66%    YoY -     12.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 506,256 493,662 460,404 515,334 492,118 447,514 428,622 2.81%
  YoY % 2.55% 7.22% -10.66% 4.72% 9.97% 4.41% -
  Horiz. % 118.11% 115.17% 107.41% 120.23% 114.81% 104.41% 100.00%
PBT 100,302 104,318 116,318 131,336 119,260 99,820 89,528 1.91%
  YoY % -3.85% -10.32% -11.43% 10.13% 19.48% 11.50% -
  Horiz. % 112.03% 116.52% 129.92% 146.70% 133.21% 111.50% 100.00%
Tax -29,942 -28,156 -28,664 -32,058 -31,816 -25,620 -23,198 4.34%
  YoY % -6.34% 1.77% 10.59% -0.76% -24.18% -10.44% -
  Horiz. % 129.07% 121.37% 123.56% 138.19% 137.15% 110.44% 100.00%
NP 70,360 76,162 87,654 99,278 87,444 74,200 66,330 0.99%
  YoY % -7.62% -13.11% -11.71% 13.53% 17.85% 11.86% -
  Horiz. % 106.08% 114.82% 132.15% 149.67% 131.83% 111.86% 100.00%
NP to SH 65,374 70,076 82,760 90,900 80,816 71,182 59,682 1.53%
  YoY % -6.71% -15.33% -8.95% 12.48% 13.53% 19.27% -
  Horiz. % 109.54% 117.42% 138.67% 152.31% 135.41% 119.27% 100.00%
Tax Rate 29.85 % 26.99 % 24.64 % 24.41 % 26.68 % 25.67 % 25.91 % 2.39%
  YoY % 10.60% 9.54% 0.94% -8.51% 3.93% -0.93% -
  Horiz. % 115.21% 104.17% 95.10% 94.21% 102.97% 99.07% 100.00%
Total Cost 435,896 417,500 372,750 416,056 404,674 373,314 362,292 3.13%
  YoY % 4.41% 12.01% -10.41% 2.81% 8.40% 3.04% -
  Horiz. % 120.32% 115.24% 102.89% 114.84% 111.70% 103.04% 100.00%
Net Worth 1,033,736 1,018,512 956,779 934,295 878,548 850,432 439,795 15.29%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.37% -
  Horiz. % 235.05% 231.59% 217.55% 212.44% 199.76% 193.37% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 26,400 26,400 26,400 26,400 26,400 26,400 26,387 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Div Payout % 40.38 % 37.67 % 31.90 % 29.04 % 32.67 % 37.09 % 44.21 % -1.50%
  YoY % 7.19% 18.09% 9.85% -11.11% -11.92% -16.10% -
  Horiz. % 91.34% 85.21% 72.16% 65.69% 73.90% 83.90% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,033,736 1,018,512 956,779 934,295 878,548 850,432 439,795 15.29%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.37% -
  Horiz. % 235.05% 231.59% 217.55% 212.44% 199.76% 193.37% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 439,795 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.90 % 15.43 % 19.04 % 19.26 % 17.77 % 16.58 % 15.48 % -1.78%
  YoY % -9.92% -18.96% -1.14% 8.38% 7.18% 7.11% -
  Horiz. % 89.79% 99.68% 123.00% 124.42% 114.79% 107.11% 100.00%
ROE 6.32 % 6.88 % 8.65 % 9.73 % 9.20 % 8.37 % 13.57 % -11.95%
  YoY % -8.14% -20.46% -11.10% 5.76% 9.92% -38.32% -
  Horiz. % 46.57% 50.70% 63.74% 71.70% 67.80% 61.68% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 115.06 112.20 104.64 117.12 111.85 101.71 97.46 2.80%
  YoY % 2.55% 7.22% -10.66% 4.71% 9.97% 4.36% -
  Horiz. % 118.06% 115.12% 107.37% 120.17% 114.77% 104.36% 100.00%
EPS 14.86 15.92 18.80 20.66 18.36 16.18 13.56 1.54%
  YoY % -6.66% -15.32% -9.00% 12.53% 13.47% 19.32% -
  Horiz. % 109.59% 117.40% 138.64% 152.36% 135.40% 119.32% 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 2.3494 2.3148 2.1745 2.1234 1.9967 1.9328 1.0000 15.28%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.28% -
  Horiz. % 234.94% 231.48% 217.45% 212.34% 199.67% 193.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 439,662
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 115.06 112.20 104.64 117.12 111.85 101.71 97.41 2.81%
  YoY % 2.55% 7.22% -10.66% 4.71% 9.97% 4.41% -
  Horiz. % 118.12% 115.18% 107.42% 120.23% 114.82% 104.41% 100.00%
EPS 14.86 15.92 18.80 20.66 18.36 16.18 13.56 1.54%
  YoY % -6.66% -15.32% -9.00% 12.53% 13.47% 19.32% -
  Horiz. % 109.59% 117.40% 138.64% 152.36% 135.40% 119.32% 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 2.3494 2.3148 2.1745 2.1234 1.9967 1.9328 0.9995 15.29%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.38% -
  Horiz. % 235.06% 231.60% 217.56% 212.45% 199.77% 193.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.0300 5.1700 6.4500 6.4000 7.1800 3.2000 2.8200 -
P/RPS 4.37 4.61 6.16 5.46 6.42 3.15 2.89 7.13%
  YoY % -5.21% -25.16% 12.82% -14.95% 103.81% 9.00% -
  Horiz. % 151.21% 159.52% 213.15% 188.93% 222.15% 109.00% 100.00%
P/EPS 33.85 32.46 34.29 30.98 39.09 19.78 20.78 8.46%
  YoY % 4.28% -5.34% 10.68% -20.75% 97.62% -4.81% -
  Horiz. % 162.90% 156.21% 165.01% 149.09% 188.11% 95.19% 100.00%
EY 2.95 3.08 2.92 3.23 2.56 5.06 4.81 -7.82%
  YoY % -4.22% 5.48% -9.60% 26.17% -49.41% 5.20% -
  Horiz. % 61.33% 64.03% 60.71% 67.15% 53.22% 105.20% 100.00%
DY 1.19 1.16 0.93 0.94 0.84 1.87 2.13 -9.24%
  YoY % 2.59% 24.73% -1.06% 11.90% -55.08% -12.21% -
  Horiz. % 55.87% 54.46% 43.66% 44.13% 39.44% 87.79% 100.00%
P/NAPS 2.14 2.23 2.97 3.01 3.60 1.66 2.82 -4.49%
  YoY % -4.04% -24.92% -1.33% -16.39% 116.87% -41.13% -
  Horiz. % 75.89% 79.08% 105.32% 106.74% 127.66% 58.87% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 23/08/16 25/08/15 21/08/14 28/08/13 17/08/12 25/08/11 -
Price 5.5400 5.3900 6.3000 7.1000 6.4000 4.2200 2.5900 -
P/RPS 4.81 4.80 6.02 6.06 5.72 4.15 2.66 10.37%
  YoY % 0.21% -20.27% -0.66% 5.94% 37.83% 56.02% -
  Horiz. % 180.83% 180.45% 226.32% 227.82% 215.04% 156.02% 100.00%
P/EPS 37.29 33.84 33.49 34.37 34.84 26.09 19.09 11.79%
  YoY % 10.20% 1.05% -2.56% -1.35% 33.54% 36.67% -
  Horiz. % 195.34% 177.27% 175.43% 180.04% 182.50% 136.67% 100.00%
EY 2.68 2.95 2.99 2.91 2.87 3.83 5.24 -10.56%
  YoY % -9.15% -1.34% 2.75% 1.39% -25.07% -26.91% -
  Horiz. % 51.15% 56.30% 57.06% 55.53% 54.77% 73.09% 100.00%
DY 1.08 1.11 0.95 0.85 0.94 1.42 2.32 -11.95%
  YoY % -2.70% 16.84% 11.76% -9.57% -33.80% -38.79% -
  Horiz. % 46.55% 47.84% 40.95% 36.64% 40.52% 61.21% 100.00%
P/NAPS 2.36 2.33 2.90 3.34 3.21 2.18 2.59 -1.54%
  YoY % 1.29% -19.66% -13.17% 4.05% 47.25% -15.83% -
  Horiz. % 91.12% 89.96% 111.97% 128.96% 123.94% 84.17% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers