Highlights

[SHANG] YoY Annualized Quarter Result on 2008-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 15-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     32.37%    YoY -     62.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 450,572 398,528 361,832 451,308 389,872 317,244 270,672 8.86%
  YoY % 13.06% 10.14% -19.83% 15.76% 22.89% 17.21% -
  Horiz. % 166.46% 147.24% 133.68% 166.74% 144.04% 117.21% 100.00%
PBT 109,800 86,432 56,048 141,852 92,832 62,776 32,152 22.70%
  YoY % 27.04% 54.21% -60.49% 52.81% 47.88% 95.25% -
  Horiz. % 341.50% 268.82% 174.32% 441.19% 288.73% 195.25% 100.00%
Tax -26,136 -10,704 -8,348 -28,852 -23,864 -17,096 -13,688 11.38%
  YoY % -144.17% -28.22% 71.07% -20.90% -39.59% -24.90% -
  Horiz. % 190.94% 78.20% 60.99% 210.78% 174.34% 124.90% 100.00%
NP 83,664 75,728 47,700 113,000 68,968 45,680 18,464 28.62%
  YoY % 10.48% 58.76% -57.79% 63.84% 50.98% 147.40% -
  Horiz. % 453.12% 410.14% 258.34% 612.00% 373.53% 247.40% 100.00%
NP to SH 74,752 66,464 40,516 102,244 62,840 39,792 18,464 26.23%
  YoY % 12.47% 64.04% -60.37% 62.71% 57.92% 115.51% -
  Horiz. % 404.85% 359.97% 219.43% 553.75% 340.34% 215.51% 100.00%
Tax Rate 23.80 % 12.38 % 14.89 % 20.34 % 25.71 % 27.23 % 42.57 % -9.23%
  YoY % 92.25% -16.86% -26.79% -20.89% -5.58% -36.03% -
  Horiz. % 55.91% 29.08% 34.98% 47.78% 60.39% 63.97% 100.00%
Total Cost 366,908 322,800 314,132 338,308 320,904 271,564 252,208 6.44%
  YoY % 13.66% 2.76% -7.15% 5.42% 18.17% 7.67% -
  Horiz. % 145.48% 127.99% 124.55% 134.14% 127.24% 107.67% 100.00%
Net Worth 440,342 764,160 750,118 748,088 686,883 685,179 881,599 -10.92%
  YoY % -42.38% 1.87% 0.27% 8.91% 0.25% -22.28% -
  Horiz. % 49.95% 86.68% 85.09% 84.86% 77.91% 77.72% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 440,342 764,160 750,118 748,088 686,883 685,179 881,599 -10.92%
  YoY % -42.38% 1.87% 0.27% 8.91% 0.25% -22.28% -
  Horiz. % 49.95% 86.68% 85.09% 84.86% 77.91% 77.72% 100.00%
NOSH 440,342 439,576 440,391 439,948 440,056 440,176 440,799 -0.02%
  YoY % 0.17% -0.18% 0.10% -0.02% -0.03% -0.14% -
  Horiz. % 99.90% 99.72% 99.91% 99.81% 99.83% 99.86% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 18.57 % 19.00 % 13.18 % 25.04 % 17.69 % 14.40 % 6.82 % 18.16%
  YoY % -2.26% 44.16% -47.36% 41.55% 22.85% 111.14% -
  Horiz. % 272.29% 278.59% 193.26% 367.16% 259.38% 211.14% 100.00%
ROE 16.98 % 8.70 % 5.40 % 13.67 % 9.15 % 5.81 % 2.09 % 41.76%
  YoY % 95.17% 61.11% -60.50% 49.40% 57.49% 177.99% -
  Horiz. % 812.44% 416.27% 258.37% 654.07% 437.80% 277.99% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 102.32 90.66 82.16 102.58 88.60 72.07 61.40 8.88%
  YoY % 12.86% 10.35% -19.91% 15.78% 22.94% 17.38% -
  Horiz. % 166.64% 147.65% 133.81% 167.07% 144.30% 117.38% 100.00%
EPS 17.00 15.12 9.20 23.24 14.28 9.04 4.20 26.23%
  YoY % 12.43% 64.35% -60.41% 62.75% 57.96% 115.24% -
  Horiz. % 404.76% 360.00% 219.05% 553.33% 340.00% 215.24% 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 1.0000 1.7384 1.7033 1.7004 1.5609 1.5566 2.0000 -10.91%
  YoY % -42.48% 2.06% 0.17% 8.94% 0.28% -22.17% -
  Horiz. % 50.00% 86.92% 85.17% 85.02% 78.04% 77.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 102.40 90.57 82.23 102.57 88.61 72.10 61.52 8.86%
  YoY % 13.06% 10.14% -19.83% 15.75% 22.90% 17.20% -
  Horiz. % 166.45% 147.22% 133.66% 166.73% 144.03% 117.20% 100.00%
EPS 16.99 15.11 9.21 23.24 14.28 9.04 4.20 26.22%
  YoY % 12.44% 64.06% -60.37% 62.75% 57.96% 115.24% -
  Horiz. % 404.52% 359.76% 219.29% 553.33% 340.00% 215.24% 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 1.0008 1.7367 1.7048 1.7002 1.5611 1.5572 2.0036 -10.92%
  YoY % -42.37% 1.87% 0.27% 8.91% 0.25% -22.28% -
  Horiz. % 49.95% 86.68% 85.09% 84.86% 77.91% 77.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.6500 1.9000 1.5500 2.5000 2.7900 1.3800 1.2500 -
P/RPS 2.59 2.10 1.89 2.44 3.15 1.91 2.04 4.06%
  YoY % 23.33% 11.11% -22.54% -22.54% 64.92% -6.37% -
  Horiz. % 126.96% 102.94% 92.65% 119.61% 154.41% 93.63% 100.00%
P/EPS 15.61 12.57 16.85 10.76 19.54 15.27 29.84 -10.23%
  YoY % 24.18% -25.40% 56.60% -44.93% 27.96% -48.83% -
  Horiz. % 52.31% 42.12% 56.47% 36.06% 65.48% 51.17% 100.00%
EY 6.41 7.96 5.94 9.30 5.12 6.55 3.35 11.42%
  YoY % -19.47% 34.01% -36.13% 81.64% -21.83% 95.52% -
  Horiz. % 191.34% 237.61% 177.31% 277.61% 152.84% 195.52% 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 2.65 1.09 0.91 1.47 1.79 0.89 0.63 27.04%
  YoY % 143.12% 19.78% -38.10% -17.88% 101.12% 41.27% -
  Horiz. % 420.63% 173.02% 144.44% 233.33% 284.13% 141.27% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/11 20/05/10 21/05/09 15/05/08 21/05/07 12/06/06 19/05/05 -
Price 2.6500 2.1500 1.9000 2.3200 2.6300 1.4800 1.3200 -
P/RPS 2.59 2.37 2.31 2.26 2.97 2.05 2.15 3.15%
  YoY % 9.28% 2.60% 2.21% -23.91% 44.88% -4.65% -
  Horiz. % 120.47% 110.23% 107.44% 105.12% 138.14% 95.35% 100.00%
P/EPS 15.61 14.22 20.65 9.98 18.42 16.37 31.51 -11.04%
  YoY % 9.77% -31.14% 106.91% -45.82% 12.52% -48.05% -
  Horiz. % 49.54% 45.13% 65.53% 31.67% 58.46% 51.95% 100.00%
EY 6.41 7.03 4.84 10.02 5.43 6.11 3.17 12.45%
  YoY % -8.82% 45.25% -51.70% 84.53% -11.13% 92.74% -
  Horiz. % 202.21% 221.77% 152.68% 316.09% 171.29% 192.74% 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 2.65 1.24 1.12 1.36 1.68 0.95 0.66 26.06%
  YoY % 113.71% 10.71% -17.65% -19.05% 76.84% 43.94% -
  Horiz. % 401.52% 187.88% 169.70% 206.06% 254.55% 143.94% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers