Highlights

[SHANG] YoY Annualized Quarter Result on 2007-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 21-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     76.13%    YoY -     57.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 398,528 361,832 451,308 389,872 317,244 270,672 322,808 3.57%
  YoY % 10.14% -19.83% 15.76% 22.89% 17.21% -16.15% -
  Horiz. % 123.46% 112.09% 139.81% 120.78% 98.28% 83.85% 100.00%
PBT 86,432 56,048 141,852 92,832 62,776 32,152 63,676 5.22%
  YoY % 54.21% -60.49% 52.81% 47.88% 95.25% -49.51% -
  Horiz. % 135.74% 88.02% 222.77% 145.79% 98.59% 50.49% 100.00%
Tax -10,704 -8,348 -28,852 -23,864 -17,096 -13,688 -22,072 -11.36%
  YoY % -28.22% 71.07% -20.90% -39.59% -24.90% 37.98% -
  Horiz. % 48.50% 37.82% 130.72% 108.12% 77.46% 62.02% 100.00%
NP 75,728 47,700 113,000 68,968 45,680 18,464 41,604 10.49%
  YoY % 58.76% -57.79% 63.84% 50.98% 147.40% -55.62% -
  Horiz. % 182.02% 114.65% 271.61% 165.77% 109.80% 44.38% 100.00%
NP to SH 66,464 40,516 102,244 62,840 39,792 18,464 41,604 8.12%
  YoY % 64.04% -60.37% 62.71% 57.92% 115.51% -55.62% -
  Horiz. % 159.75% 97.38% 245.76% 151.04% 95.64% 44.38% 100.00%
Tax Rate 12.38 % 14.89 % 20.34 % 25.71 % 27.23 % 42.57 % 34.66 % -15.76%
  YoY % -16.86% -26.79% -20.89% -5.58% -36.03% 22.82% -
  Horiz. % 35.72% 42.96% 58.68% 74.18% 78.56% 122.82% 100.00%
Total Cost 322,800 314,132 338,308 320,904 271,564 252,208 281,204 2.32%
  YoY % 2.76% -7.15% 5.42% 18.17% 7.67% -10.31% -
  Horiz. % 114.79% 111.71% 120.31% 114.12% 96.57% 89.69% 100.00%
Net Worth 764,160 750,118 748,088 686,883 685,179 881,599 1,150,280 -6.59%
  YoY % 1.87% 0.27% 8.91% 0.25% -22.28% -23.36% -
  Horiz. % 66.43% 65.21% 65.04% 59.71% 59.57% 76.64% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 764,160 750,118 748,088 686,883 685,179 881,599 1,150,280 -6.59%
  YoY % 1.87% 0.27% 8.91% 0.25% -22.28% -23.36% -
  Horiz. % 66.43% 65.21% 65.04% 59.71% 59.57% 76.64% 100.00%
NOSH 439,576 440,391 439,948 440,056 440,176 440,799 440,720 -0.04%
  YoY % -0.18% 0.10% -0.02% -0.03% -0.14% 0.02% -
  Horiz. % 99.74% 99.93% 99.82% 99.85% 99.88% 100.02% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.00 % 13.18 % 25.04 % 17.69 % 14.40 % 6.82 % 12.89 % 6.68%
  YoY % 44.16% -47.36% 41.55% 22.85% 111.14% -47.09% -
  Horiz. % 147.40% 102.25% 194.26% 137.24% 111.71% 52.91% 100.00%
ROE 8.70 % 5.40 % 13.67 % 9.15 % 5.81 % 2.09 % 3.62 % 15.73%
  YoY % 61.11% -60.50% 49.40% 57.49% 177.99% -42.27% -
  Horiz. % 240.33% 149.17% 377.62% 252.76% 160.50% 57.73% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.66 82.16 102.58 88.60 72.07 61.40 73.25 3.62%
  YoY % 10.35% -19.91% 15.78% 22.94% 17.38% -16.18% -
  Horiz. % 123.77% 112.16% 140.04% 120.96% 98.39% 83.82% 100.00%
EPS 15.12 9.20 23.24 14.28 9.04 4.20 9.44 8.16%
  YoY % 64.35% -60.41% 62.75% 57.96% 115.24% -55.51% -
  Horiz. % 160.17% 97.46% 246.19% 151.27% 95.76% 44.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7384 1.7033 1.7004 1.5609 1.5566 2.0000 2.6100 -6.55%
  YoY % 2.06% 0.17% 8.94% 0.28% -22.17% -23.37% -
  Horiz. % 66.61% 65.26% 65.15% 59.80% 59.64% 76.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.57 82.23 102.57 88.61 72.10 61.52 73.37 3.57%
  YoY % 10.14% -19.83% 15.75% 22.90% 17.20% -16.15% -
  Horiz. % 123.44% 112.08% 139.80% 120.77% 98.27% 83.85% 100.00%
EPS 15.11 9.21 23.24 14.28 9.04 4.20 9.46 8.11%
  YoY % 64.06% -60.37% 62.75% 57.96% 115.24% -55.60% -
  Horiz. % 159.73% 97.36% 245.67% 150.95% 95.56% 44.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7367 1.7048 1.7002 1.5611 1.5572 2.0036 2.6143 -6.59%
  YoY % 1.87% 0.27% 8.91% 0.25% -22.28% -23.36% -
  Horiz. % 66.43% 65.21% 65.03% 59.71% 59.56% 76.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.9000 1.5500 2.5000 2.7900 1.3800 1.2500 1.2500 -
P/RPS 2.10 1.89 2.44 3.15 1.91 2.04 1.71 3.48%
  YoY % 11.11% -22.54% -22.54% 64.92% -6.37% 19.30% -
  Horiz. % 122.81% 110.53% 142.69% 184.21% 111.70% 119.30% 100.00%
P/EPS 12.57 16.85 10.76 19.54 15.27 29.84 13.24 -0.86%
  YoY % -25.40% 56.60% -44.93% 27.96% -48.83% 125.38% -
  Horiz. % 94.94% 127.27% 81.27% 147.58% 115.33% 225.38% 100.00%
EY 7.96 5.94 9.30 5.12 6.55 3.35 7.55 0.88%
  YoY % 34.01% -36.13% 81.64% -21.83% 95.52% -55.63% -
  Horiz. % 105.43% 78.68% 123.18% 67.81% 86.75% 44.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.09 0.91 1.47 1.79 0.89 0.63 0.48 14.64%
  YoY % 19.78% -38.10% -17.88% 101.12% 41.27% 31.25% -
  Horiz. % 227.08% 189.58% 306.25% 372.92% 185.42% 131.25% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 15/05/08 21/05/07 12/06/06 19/05/05 21/05/04 -
Price 2.1500 1.9000 2.3200 2.6300 1.4800 1.3200 1.2000 -
P/RPS 2.37 2.31 2.26 2.97 2.05 2.15 1.64 6.33%
  YoY % 2.60% 2.21% -23.91% 44.88% -4.65% 31.10% -
  Horiz. % 144.51% 140.85% 137.80% 181.10% 125.00% 131.10% 100.00%
P/EPS 14.22 20.65 9.98 18.42 16.37 31.51 12.71 1.89%
  YoY % -31.14% 106.91% -45.82% 12.52% -48.05% 147.92% -
  Horiz. % 111.88% 162.47% 78.52% 144.93% 128.80% 247.92% 100.00%
EY 7.03 4.84 10.02 5.43 6.11 3.17 7.87 -1.86%
  YoY % 45.25% -51.70% 84.53% -11.13% 92.74% -59.72% -
  Horiz. % 89.33% 61.50% 127.32% 69.00% 77.64% 40.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.12 1.36 1.68 0.95 0.66 0.46 17.96%
  YoY % 10.71% -17.65% -19.05% 76.84% 43.94% 43.48% -
  Horiz. % 269.57% 243.48% 295.65% 365.22% 206.52% 143.48% 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.
 


 

334  273  534  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers