Highlights

[SHANG] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -1.35%    YoY -     -21.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 518,172 505,976 462,385 433,745 414,190 349,464 421,754 3.49%
  YoY % 2.41% 9.43% 6.60% 4.72% 18.52% -17.14% -
  Horiz. % 122.86% 119.97% 109.63% 102.84% 98.21% 82.86% 100.00%
PBT 135,761 124,656 109,206 86,960 95,468 51,296 90,073 7.07%
  YoY % 8.91% 14.15% 25.58% -8.91% 86.11% -43.05% -
  Horiz. % 150.72% 138.39% 121.24% 96.54% 105.99% 56.95% 100.00%
Tax -33,620 -32,908 -27,989 -22,298 -10,666 -8,053 -21,744 7.53%
  YoY % -2.16% -17.57% -25.52% -109.05% -32.45% 62.96% -
  Horiz. % 154.62% 151.34% 128.72% 102.55% 49.06% 37.04% 100.00%
NP 102,141 91,748 81,217 64,661 84,801 43,242 68,329 6.93%
  YoY % 11.33% 12.97% 25.60% -23.75% 96.11% -36.71% -
  Horiz. % 149.48% 134.27% 118.86% 94.63% 124.11% 63.29% 100.00%
NP to SH 92,517 83,472 75,846 58,877 74,562 34,594 58,252 8.01%
  YoY % 10.84% 10.05% 28.82% -21.04% 115.53% -40.61% -
  Horiz. % 158.82% 143.29% 130.20% 101.07% 128.00% 59.39% 100.00%
Tax Rate 24.76 % 26.40 % 25.63 % 25.64 % 11.17 % 15.70 % 24.14 % 0.42%
  YoY % -6.21% 3.00% -0.04% 129.54% -28.85% -34.96% -
  Horiz. % 102.57% 109.36% 106.17% 106.21% 46.27% 65.04% 100.00%
Total Cost 416,030 414,228 381,168 369,084 329,389 306,221 353,425 2.75%
  YoY % 0.44% 8.67% 3.27% 12.05% 7.57% -13.36% -
  Horiz. % 117.71% 117.20% 107.85% 104.43% 93.20% 86.64% 100.00%
Net Worth 945,031 887,524 858,528 439,972 777,760 738,449 733,693 4.31%
  YoY % 6.48% 3.38% 95.13% -43.43% 5.32% 0.65% -
  Horiz. % 128.80% 120.97% 117.01% 59.97% 106.01% 100.65% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 17,600 17,600 17,600 17,598 17,599 17,590 17,598 0.00%
  YoY % 0.00% 0.00% 0.01% -0.00% 0.05% -0.05% -
  Horiz. % 100.01% 100.01% 100.01% 100.00% 100.00% 99.95% 100.00%
Div Payout % 19.02 % 21.08 % 23.20 % 29.89 % 23.60 % 50.85 % 30.21 % -7.42%
  YoY % -9.77% -9.14% -22.38% 26.65% -53.59% 68.32% -
  Horiz. % 62.96% 69.78% 76.80% 98.94% 78.12% 168.32% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 945,031 887,524 858,528 439,972 777,760 738,449 733,693 4.31%
  YoY % 6.48% 3.38% 95.13% -43.43% 5.32% 0.65% -
  Horiz. % 128.80% 120.97% 117.01% 59.97% 106.01% 100.65% 100.00%
NOSH 440,000 440,000 440,000 439,972 439,984 439,762 439,969 0.00%
  YoY % 0.00% 0.00% 0.01% -0.00% 0.05% -0.05% -
  Horiz. % 100.01% 100.01% 100.01% 100.00% 100.00% 99.95% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.71 % 18.13 % 17.56 % 14.91 % 20.47 % 12.37 % 16.20 % 3.32%
  YoY % 8.71% 3.25% 17.77% -27.16% 65.48% -23.64% -
  Horiz. % 121.67% 111.91% 108.40% 92.04% 126.36% 76.36% 100.00%
ROE 9.79 % 9.41 % 8.83 % 13.38 % 9.59 % 4.68 % 7.94 % 3.55%
  YoY % 4.04% 6.57% -34.01% 39.52% 104.91% -41.06% -
  Horiz. % 123.30% 118.51% 111.21% 168.51% 120.78% 58.94% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 117.77 114.99 105.09 98.58 94.14 79.47 95.86 3.49%
  YoY % 2.42% 9.42% 6.60% 4.72% 18.46% -17.10% -
  Horiz. % 122.86% 119.96% 109.63% 102.84% 98.21% 82.90% 100.00%
EPS 21.03 18.97 17.24 13.39 16.95 7.87 13.24 8.01%
  YoY % 10.86% 10.03% 28.75% -21.00% 115.37% -40.56% -
  Horiz. % 158.84% 143.28% 130.21% 101.13% 128.02% 59.44% 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 2.1478 2.0171 1.9512 1.0000 1.7677 1.6792 1.6676 4.31%
  YoY % 6.48% 3.38% 95.12% -43.43% 5.27% 0.70% -
  Horiz. % 128.80% 120.96% 117.01% 59.97% 106.00% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 117.77 114.99 105.09 98.58 94.13 79.42 95.85 3.49%
  YoY % 2.42% 9.42% 6.60% 4.73% 18.52% -17.14% -
  Horiz. % 122.87% 119.97% 109.64% 102.85% 98.21% 82.86% 100.00%
EPS 21.03 18.97 17.24 13.38 16.95 7.86 13.24 8.01%
  YoY % 10.86% 10.03% 28.85% -21.06% 115.65% -40.63% -
  Horiz. % 158.84% 143.28% 130.21% 101.06% 128.02% 59.37% 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 2.1478 2.0171 1.9512 0.9999 1.7676 1.6783 1.6675 4.31%
  YoY % 6.48% 3.38% 95.14% -43.43% 5.32% 0.65% -
  Horiz. % 128.80% 120.97% 117.01% 59.96% 106.00% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 7.2000 6.9900 4.1900 2.4100 2.9600 1.8100 1.4600 -
P/RPS 6.11 6.08 3.99 2.44 3.14 2.28 1.52 26.08%
  YoY % 0.49% 52.38% 63.52% -22.29% 37.72% 50.00% -
  Horiz. % 401.97% 400.00% 262.50% 160.53% 206.58% 150.00% 100.00%
P/EPS 34.24 36.85 24.31 18.01 17.47 23.01 11.03 20.77%
  YoY % -7.08% 51.58% 34.98% 3.09% -24.08% 108.61% -
  Horiz. % 310.43% 334.09% 220.40% 163.28% 158.39% 208.61% 100.00%
EY 2.92 2.71 4.11 5.55 5.73 4.35 9.07 -17.21%
  YoY % 7.75% -34.06% -25.95% -3.14% 31.72% -52.04% -
  Horiz. % 32.19% 29.88% 45.31% 61.19% 63.18% 47.96% 100.00%
DY 0.56 0.57 0.95 1.66 1.35 2.21 2.74 -23.24%
  YoY % -1.75% -40.00% -42.77% 22.96% -38.91% -19.34% -
  Horiz. % 20.44% 20.80% 34.67% 60.58% 49.27% 80.66% 100.00%
P/NAPS 3.35 3.47 2.15 2.41 1.67 1.08 0.88 24.94%
  YoY % -3.46% 61.40% -10.79% 44.31% 54.63% 22.73% -
  Horiz. % 380.68% 394.32% 244.32% 273.86% 189.77% 122.73% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 12/11/13 08/11/12 10/11/11 09/11/10 05/11/09 06/11/08 -
Price 7.0300 6.6000 4.2000 2.3000 2.8100 1.8600 1.5000 -
P/RPS 5.97 5.74 4.00 2.33 2.98 2.34 1.56 25.05%
  YoY % 4.01% 43.50% 71.67% -21.81% 27.35% 50.00% -
  Horiz. % 382.69% 367.95% 256.41% 149.36% 191.03% 150.00% 100.00%
P/EPS 33.43 34.79 24.36 17.19 16.58 23.64 11.33 19.75%
  YoY % -3.91% 42.82% 41.71% 3.68% -29.86% 108.65% -
  Horiz. % 295.06% 307.06% 215.00% 151.72% 146.34% 208.65% 100.00%
EY 2.99 2.87 4.10 5.82 6.03 4.23 8.83 -16.51%
  YoY % 4.18% -30.00% -29.55% -3.48% 42.55% -52.10% -
  Horiz. % 33.86% 32.50% 46.43% 65.91% 68.29% 47.90% 100.00%
DY 0.57 0.61 0.95 1.74 1.42 2.15 2.67 -22.68%
  YoY % -6.56% -35.79% -45.40% 22.54% -33.95% -19.48% -
  Horiz. % 21.35% 22.85% 35.58% 65.17% 53.18% 80.52% 100.00%
P/NAPS 3.27 3.27 2.15 2.30 1.59 1.11 0.90 23.98%
  YoY % 0.00% 52.09% -6.52% 44.65% 43.24% 23.33% -
  Horiz. % 363.33% 363.33% 238.89% 255.56% 176.67% 123.33% 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
 
 

324  545  624  926 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.99+0.145 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.22+0.01 
 KANGER 0.1750.00 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS