Highlights

[SHANG] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     3.29%    YoY -     10.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 518,796 488,401 518,172 505,976 462,385 433,745 414,190 3.82%
  YoY % 6.22% -5.75% 2.41% 9.43% 6.60% 4.72% -
  Horiz. % 125.26% 117.92% 125.10% 122.16% 111.64% 104.72% 100.00%
PBT 125,441 146,253 135,761 124,656 109,206 86,960 95,468 4.65%
  YoY % -14.23% 7.73% 8.91% 14.15% 25.58% -8.91% -
  Horiz. % 131.40% 153.20% 142.21% 130.57% 114.39% 91.09% 100.00%
Tax -31,488 -29,042 -33,620 -32,908 -27,989 -22,298 -10,666 19.75%
  YoY % -8.42% 13.61% -2.16% -17.57% -25.52% -109.05% -
  Horiz. % 295.20% 272.27% 315.19% 308.51% 262.40% 209.05% 100.00%
NP 93,953 117,210 102,141 91,748 81,217 64,661 84,801 1.72%
  YoY % -19.84% 14.75% 11.33% 12.97% 25.60% -23.75% -
  Horiz. % 110.79% 138.22% 120.45% 108.19% 95.77% 76.25% 100.00%
NP to SH 86,562 110,805 92,517 83,472 75,846 58,877 74,562 2.52%
  YoY % -21.88% 19.77% 10.84% 10.05% 28.82% -21.04% -
  Horiz. % 116.09% 148.61% 124.08% 111.95% 101.72% 78.96% 100.00%
Tax Rate 25.10 % 19.86 % 24.76 % 26.40 % 25.63 % 25.64 % 11.17 % 14.43%
  YoY % 26.38% -19.79% -6.21% 3.00% -0.04% 129.54% -
  Horiz. % 224.71% 177.80% 221.67% 236.35% 229.45% 229.54% 100.00%
Total Cost 424,842 371,190 416,030 414,228 381,168 369,084 329,389 4.33%
  YoY % 14.45% -10.78% 0.44% 8.67% 3.27% 12.05% -
  Horiz. % 128.98% 112.69% 126.30% 125.76% 115.72% 112.05% 100.00%
Net Worth 1,035,187 985,292 945,031 887,524 858,528 439,972 777,760 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.13% -43.43% -
  Horiz. % 133.10% 126.68% 121.51% 114.11% 110.38% 56.57% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 17,600 17,600 17,600 17,600 17,600 17,598 17,599 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 20.33 % 15.88 % 19.02 % 21.08 % 23.20 % 29.89 % 23.60 % -2.45%
  YoY % 28.02% -16.51% -9.77% -9.14% -22.38% 26.65% -
  Horiz. % 86.14% 67.29% 80.59% 89.32% 98.31% 126.65% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,035,187 985,292 945,031 887,524 858,528 439,972 777,760 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.13% -43.43% -
  Horiz. % 133.10% 126.68% 121.51% 114.11% 110.38% 56.57% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 439,972 439,984 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.11 % 24.00 % 19.71 % 18.13 % 17.56 % 14.91 % 20.47 % -2.02%
  YoY % -24.54% 21.77% 8.71% 3.25% 17.77% -27.16% -
  Horiz. % 88.47% 117.24% 96.29% 88.57% 85.78% 72.84% 100.00%
ROE 8.36 % 11.25 % 9.79 % 9.41 % 8.83 % 13.38 % 9.59 % -2.26%
  YoY % -25.69% 14.91% 4.04% 6.57% -34.01% 39.52% -
  Horiz. % 87.17% 117.31% 102.09% 98.12% 92.08% 139.52% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.91 111.00 117.77 114.99 105.09 98.58 94.14 3.82%
  YoY % 6.23% -5.75% 2.42% 9.42% 6.60% 4.72% -
  Horiz. % 125.25% 117.91% 125.10% 122.15% 111.63% 104.72% 100.00%
EPS 19.68 25.19 21.03 18.97 17.24 13.39 16.95 2.52%
  YoY % -21.87% 19.78% 10.86% 10.03% 28.75% -21.00% -
  Horiz. % 116.11% 148.61% 124.07% 111.92% 101.71% 79.00% 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 2.3527 2.2393 2.1478 2.0171 1.9512 1.0000 1.7677 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.12% -43.43% -
  Horiz. % 133.09% 126.68% 121.50% 114.11% 110.38% 56.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.91 111.00 117.77 114.99 105.09 98.58 94.13 3.82%
  YoY % 6.23% -5.75% 2.42% 9.42% 6.60% 4.73% -
  Horiz. % 125.26% 117.92% 125.11% 122.16% 111.64% 104.73% 100.00%
EPS 19.68 25.19 21.03 18.97 17.24 13.38 16.95 2.52%
  YoY % -21.87% 19.78% 10.86% 10.03% 28.85% -21.06% -
  Horiz. % 116.11% 148.61% 124.07% 111.92% 101.71% 78.94% 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 2.3527 2.2393 2.1478 2.0171 1.9512 0.9999 1.7676 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.14% -43.43% -
  Horiz. % 133.10% 126.69% 121.51% 114.12% 110.39% 56.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.2500 6.2800 7.2000 6.9900 4.1900 2.4100 2.9600 -
P/RPS 4.45 5.66 6.11 6.08 3.99 2.44 3.14 5.98%
  YoY % -21.38% -7.36% 0.49% 52.38% 63.52% -22.29% -
  Horiz. % 141.72% 180.25% 194.59% 193.63% 127.07% 77.71% 100.00%
P/EPS 26.69 24.94 34.24 36.85 24.31 18.01 17.47 7.31%
  YoY % 7.02% -27.16% -7.08% 51.58% 34.98% 3.09% -
  Horiz. % 152.78% 142.76% 195.99% 210.93% 139.15% 103.09% 100.00%
EY 3.75 4.01 2.92 2.71 4.11 5.55 5.73 -6.82%
  YoY % -6.48% 37.33% 7.75% -34.06% -25.95% -3.14% -
  Horiz. % 65.45% 69.98% 50.96% 47.29% 71.73% 96.86% 100.00%
DY 0.76 0.64 0.56 0.57 0.95 1.66 1.35 -9.12%
  YoY % 18.75% 14.29% -1.75% -40.00% -42.77% 22.96% -
  Horiz. % 56.30% 47.41% 41.48% 42.22% 70.37% 122.96% 100.00%
P/NAPS 2.23 2.80 3.35 3.47 2.15 2.41 1.67 4.93%
  YoY % -20.36% -16.42% -3.46% 61.40% -10.79% 44.31% -
  Horiz. % 133.53% 167.66% 200.60% 207.78% 128.74% 144.31% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 04/11/15 12/11/14 12/11/13 08/11/12 10/11/11 09/11/10 -
Price 5.2800 6.0000 7.0300 6.6000 4.2000 2.3000 2.8100 -
P/RPS 4.48 5.41 5.97 5.74 4.00 2.33 2.98 7.02%
  YoY % -17.19% -9.38% 4.01% 43.50% 71.67% -21.81% -
  Horiz. % 150.34% 181.54% 200.34% 192.62% 134.23% 78.19% 100.00%
P/EPS 26.84 23.83 33.43 34.79 24.36 17.19 16.58 8.35%
  YoY % 12.63% -28.72% -3.91% 42.82% 41.71% 3.68% -
  Horiz. % 161.88% 143.73% 201.63% 209.83% 146.92% 103.68% 100.00%
EY 3.73 4.20 2.99 2.87 4.10 5.82 6.03 -7.69%
  YoY % -11.19% 40.47% 4.18% -30.00% -29.55% -3.48% -
  Horiz. % 61.86% 69.65% 49.59% 47.60% 67.99% 96.52% 100.00%
DY 0.76 0.67 0.57 0.61 0.95 1.74 1.42 -9.89%
  YoY % 13.43% 17.54% -6.56% -35.79% -45.40% 22.54% -
  Horiz. % 53.52% 47.18% 40.14% 42.96% 66.90% 122.54% 100.00%
P/NAPS 2.24 2.68 3.27 3.27 2.15 2.30 1.59 5.87%
  YoY % -16.42% -18.04% 0.00% 52.09% -6.52% 44.65% -
  Horiz. % 140.88% 168.55% 205.66% 205.66% 135.22% 144.65% 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