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.
 


 

324  274  547  1158 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.545+0.015 
 ALAM 0.125+0.025 
 FINTEC 0.085+0.005 
 EKOVEST 0.815+0.035 
 TIGER 0.095+0.02 
 SAPNRG 0.29-0.005 
 TRIVE 0.015+0.005 
 DGB 0.17+0.01 
 HSI-H8F 0.275+0.025 
 FINTEC-PA 0.0350.00 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers