Highlights

[SHANG] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     14.97%    YoY -     115.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 505,976 462,385 433,745 414,190 349,464 421,754 402,496 3.88%
  YoY % 9.43% 6.60% 4.72% 18.52% -17.14% 4.78% -
  Horiz. % 125.71% 114.88% 107.76% 102.91% 86.82% 104.78% 100.00%
PBT 124,656 109,206 86,960 95,468 51,296 90,073 97,949 4.10%
  YoY % 14.15% 25.58% -8.91% 86.11% -43.05% -8.04% -
  Horiz. % 127.27% 111.49% 88.78% 97.47% 52.37% 91.96% 100.00%
Tax -32,908 -27,989 -22,298 -10,666 -8,053 -21,744 -22,078 6.87%
  YoY % -17.57% -25.52% -109.05% -32.45% 62.96% 1.52% -
  Horiz. % 149.05% 126.77% 101.00% 48.31% 36.48% 98.48% 100.00%
NP 91,748 81,217 64,661 84,801 43,242 68,329 75,870 3.21%
  YoY % 12.97% 25.60% -23.75% 96.11% -36.71% -9.94% -
  Horiz. % 120.93% 107.05% 85.23% 111.77% 57.00% 90.06% 100.00%
NP to SH 83,472 75,846 58,877 74,562 34,594 58,252 68,910 3.24%
  YoY % 10.05% 28.82% -21.04% 115.53% -40.61% -15.47% -
  Horiz. % 121.13% 110.07% 85.44% 108.20% 50.20% 84.53% 100.00%
Tax Rate 26.40 % 25.63 % 25.64 % 11.17 % 15.70 % 24.14 % 22.54 % 2.67%
  YoY % 3.00% -0.04% 129.54% -28.85% -34.96% 7.10% -
  Horiz. % 117.13% 113.71% 113.75% 49.56% 69.65% 107.10% 100.00%
Total Cost 414,228 381,168 369,084 329,389 306,221 353,425 326,625 4.04%
  YoY % 8.67% 3.27% 12.05% 7.57% -13.36% 8.21% -
  Horiz. % 126.82% 116.70% 113.00% 100.85% 93.75% 108.21% 100.00%
Net Worth 887,524 858,528 439,972 777,760 738,449 733,693 696,818 4.11%
  YoY % 3.38% 95.13% -43.43% 5.32% 0.65% 5.29% -
  Horiz. % 127.37% 123.21% 63.14% 111.62% 105.97% 105.29% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 17,600 17,600 17,598 17,599 17,590 17,598 17,594 0.01%
  YoY % 0.00% 0.01% -0.00% 0.05% -0.05% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 99.98% 100.03% 100.00%
Div Payout % 21.08 % 23.20 % 29.89 % 23.60 % 50.85 % 30.21 % 25.53 % -3.14%
  YoY % -9.14% -22.38% 26.65% -53.59% 68.32% 18.33% -
  Horiz. % 82.57% 90.87% 117.08% 92.44% 199.18% 118.33% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 887,524 858,528 439,972 777,760 738,449 733,693 696,818 4.11%
  YoY % 3.38% 95.13% -43.43% 5.32% 0.65% 5.29% -
  Horiz. % 127.37% 123.21% 63.14% 111.62% 105.97% 105.29% 100.00%
NOSH 440,000 440,000 439,972 439,984 439,762 439,969 439,855 0.01%
  YoY % 0.00% 0.01% -0.00% 0.05% -0.05% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 99.98% 100.03% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.13 % 17.56 % 14.91 % 20.47 % 12.37 % 16.20 % 18.85 % -0.65%
  YoY % 3.25% 17.77% -27.16% 65.48% -23.64% -14.06% -
  Horiz. % 96.18% 93.16% 79.10% 108.59% 65.62% 85.94% 100.00%
ROE 9.41 % 8.83 % 13.38 % 9.59 % 4.68 % 7.94 % 9.89 % -0.83%
  YoY % 6.57% -34.01% 39.52% 104.91% -41.06% -19.72% -
  Horiz. % 95.15% 89.28% 135.29% 96.97% 47.32% 80.28% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 114.99 105.09 98.58 94.14 79.47 95.86 91.51 3.88%
  YoY % 9.42% 6.60% 4.72% 18.46% -17.10% 4.75% -
  Horiz. % 125.66% 114.84% 107.73% 102.87% 86.84% 104.75% 100.00%
EPS 18.97 17.24 13.39 16.95 7.87 13.24 15.67 3.23%
  YoY % 10.03% 28.75% -21.00% 115.37% -40.56% -15.51% -
  Horiz. % 121.06% 110.02% 85.45% 108.17% 50.22% 84.49% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  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 2.0171 1.9512 1.0000 1.7677 1.6792 1.6676 1.5842 4.10%
  YoY % 3.38% 95.12% -43.43% 5.27% 0.70% 5.26% -
  Horiz. % 127.33% 123.17% 63.12% 111.58% 106.00% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 114.99 105.09 98.58 94.13 79.42 95.85 91.48 3.88%
  YoY % 9.42% 6.60% 4.73% 18.52% -17.14% 4.78% -
  Horiz. % 125.70% 114.88% 107.76% 102.90% 86.82% 104.78% 100.00%
EPS 18.97 17.24 13.38 16.95 7.86 13.24 15.66 3.24%
  YoY % 10.03% 28.85% -21.06% 115.65% -40.63% -15.45% -
  Horiz. % 121.14% 110.09% 85.44% 108.24% 50.19% 84.55% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  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 2.0171 1.9512 0.9999 1.7676 1.6783 1.6675 1.5837 4.11%
  YoY % 3.38% 95.14% -43.43% 5.32% 0.65% 5.29% -
  Horiz. % 127.37% 123.21% 63.14% 111.61% 105.97% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.9900 4.1900 2.4100 2.9600 1.8100 1.4600 2.5000 -
P/RPS 6.08 3.99 2.44 3.14 2.28 1.52 2.73 14.26%
  YoY % 52.38% 63.52% -22.29% 37.72% 50.00% -44.32% -
  Horiz. % 222.71% 146.15% 89.38% 115.02% 83.52% 55.68% 100.00%
P/EPS 36.85 24.31 18.01 17.47 23.01 11.03 15.96 14.95%
  YoY % 51.58% 34.98% 3.09% -24.08% 108.61% -30.89% -
  Horiz. % 230.89% 152.32% 112.84% 109.46% 144.17% 69.11% 100.00%
EY 2.71 4.11 5.55 5.73 4.35 9.07 6.27 -13.04%
  YoY % -34.06% -25.95% -3.14% 31.72% -52.04% 44.66% -
  Horiz. % 43.22% 65.55% 88.52% 91.39% 69.38% 144.66% 100.00%
DY 0.57 0.95 1.66 1.35 2.21 2.74 1.60 -15.79%
  YoY % -40.00% -42.77% 22.96% -38.91% -19.34% 71.25% -
  Horiz. % 35.62% 59.38% 103.75% 84.38% 138.12% 171.25% 100.00%
P/NAPS 3.47 2.15 2.41 1.67 1.08 0.88 1.58 14.00%
  YoY % 61.40% -10.79% 44.31% 54.63% 22.73% -44.30% -
  Horiz. % 219.62% 136.08% 152.53% 105.70% 68.35% 55.70% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 08/11/12 10/11/11 09/11/10 05/11/09 06/11/08 06/11/07 -
Price 6.6000 4.2000 2.3000 2.8100 1.8600 1.5000 2.3300 -
P/RPS 5.74 4.00 2.33 2.98 2.34 1.56 2.55 14.47%
  YoY % 43.50% 71.67% -21.81% 27.35% 50.00% -38.82% -
  Horiz. % 225.10% 156.86% 91.37% 116.86% 91.76% 61.18% 100.00%
P/EPS 34.79 24.36 17.19 16.58 23.64 11.33 14.87 15.20%
  YoY % 42.82% 41.71% 3.68% -29.86% 108.65% -23.81% -
  Horiz. % 233.96% 163.82% 115.60% 111.50% 158.98% 76.19% 100.00%
EY 2.87 4.10 5.82 6.03 4.23 8.83 6.72 -13.21%
  YoY % -30.00% -29.55% -3.48% 42.55% -52.10% 31.40% -
  Horiz. % 42.71% 61.01% 86.61% 89.73% 62.95% 131.40% 100.00%
DY 0.61 0.95 1.74 1.42 2.15 2.67 1.72 -15.85%
  YoY % -35.79% -45.40% 22.54% -33.95% -19.48% 55.23% -
  Horiz. % 35.47% 55.23% 101.16% 82.56% 125.00% 155.23% 100.00%
P/NAPS 3.27 2.15 2.30 1.59 1.11 0.90 1.47 14.24%
  YoY % 52.09% -6.52% 44.65% 43.24% 23.33% -38.78% -
  Horiz. % 222.45% 146.26% 156.46% 108.16% 75.51% 61.22% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers