Highlights

[SHANG] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     88.00%    YoY -     64.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 510,016 436,508 450,572 398,528 361,832 451,308 389,872 4.57%
  YoY % 16.84% -3.12% 13.06% 10.14% -19.83% 15.76% -
  Horiz. % 130.82% 111.96% 115.57% 102.22% 92.81% 115.76% 100.00%
PBT 138,804 100,332 109,800 86,432 56,048 141,852 92,832 6.93%
  YoY % 38.34% -8.62% 27.04% 54.21% -60.49% 52.81% -
  Horiz. % 149.52% 108.08% 118.28% 93.11% 60.38% 152.81% 100.00%
Tax -35,620 -24,832 -26,136 -10,704 -8,348 -28,852 -23,864 6.90%
  YoY % -43.44% 4.99% -144.17% -28.22% 71.07% -20.90% -
  Horiz. % 149.26% 104.06% 109.52% 44.85% 34.98% 120.90% 100.00%
NP 103,184 75,500 83,664 75,728 47,700 113,000 68,968 6.94%
  YoY % 36.67% -9.76% 10.48% 58.76% -57.79% 63.84% -
  Horiz. % 149.61% 109.47% 121.31% 109.80% 69.16% 163.84% 100.00%
NP to SH 95,316 73,624 74,752 66,464 40,516 102,244 62,840 7.18%
  YoY % 29.46% -1.51% 12.47% 64.04% -60.37% 62.71% -
  Horiz. % 151.68% 117.16% 118.96% 105.77% 64.47% 162.71% 100.00%
Tax Rate 25.66 % 24.75 % 23.80 % 12.38 % 14.89 % 20.34 % 25.71 % -0.03%
  YoY % 3.68% 3.99% 92.25% -16.86% -26.79% -20.89% -
  Horiz. % 99.81% 96.27% 92.57% 48.15% 57.92% 79.11% 100.00%
Total Cost 406,832 361,008 366,908 322,800 314,132 338,308 320,904 4.03%
  YoY % 12.69% -1.61% 13.66% 2.76% -7.15% 5.42% -
  Horiz. % 126.78% 112.50% 114.34% 100.59% 97.89% 105.42% 100.00%
Net Worth 892,760 853,027 440,342 764,160 750,118 748,088 686,883 4.46%
  YoY % 4.66% 93.72% -42.38% 1.87% 0.27% 8.91% -
  Horiz. % 129.97% 124.19% 64.11% 111.25% 109.21% 108.91% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 892,760 853,027 440,342 764,160 750,118 748,088 686,883 4.46%
  YoY % 4.66% 93.72% -42.38% 1.87% 0.27% 8.91% -
  Horiz. % 129.97% 124.19% 64.11% 111.25% 109.21% 108.91% 100.00%
NOSH 440,000 440,000 440,342 439,576 440,391 439,948 440,056 -0.00%
  YoY % 0.00% -0.08% 0.17% -0.18% 0.10% -0.02% -
  Horiz. % 99.99% 99.99% 100.07% 99.89% 100.08% 99.98% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.23 % 17.30 % 18.57 % 19.00 % 13.18 % 25.04 % 17.69 % 2.26%
  YoY % 16.94% -6.84% -2.26% 44.16% -47.36% 41.55% -
  Horiz. % 114.36% 97.80% 104.97% 107.41% 74.51% 141.55% 100.00%
ROE 10.68 % 8.63 % 16.98 % 8.70 % 5.40 % 13.67 % 9.15 % 2.61%
  YoY % 23.75% -49.18% 95.17% 61.11% -60.50% 49.40% -
  Horiz. % 116.72% 94.32% 185.57% 95.08% 59.02% 149.40% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 115.91 99.21 102.32 90.66 82.16 102.58 88.60 4.58%
  YoY % 16.83% -3.04% 12.86% 10.35% -19.91% 15.78% -
  Horiz. % 130.82% 111.98% 115.49% 102.33% 92.73% 115.78% 100.00%
EPS 21.68 16.72 17.00 15.12 9.20 23.24 14.28 7.20%
  YoY % 29.67% -1.65% 12.43% 64.35% -60.41% 62.75% -
  Horiz. % 151.82% 117.09% 119.05% 105.88% 64.43% 162.75% 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 2.0290 1.9387 1.0000 1.7384 1.7033 1.7004 1.5609 4.46%
  YoY % 4.66% 93.87% -42.48% 2.06% 0.17% 8.94% -
  Horiz. % 129.99% 124.20% 64.07% 111.37% 109.12% 108.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 115.91 99.21 102.40 90.57 82.23 102.57 88.61 4.57%
  YoY % 16.83% -3.12% 13.06% 10.14% -19.83% 15.75% -
  Horiz. % 130.81% 111.96% 115.56% 102.21% 92.80% 115.75% 100.00%
EPS 21.68 16.72 16.99 15.11 9.21 23.24 14.28 7.20%
  YoY % 29.67% -1.59% 12.44% 64.06% -60.37% 62.75% -
  Horiz. % 151.82% 117.09% 118.98% 105.81% 64.50% 162.75% 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 2.0290 1.9387 1.0008 1.7367 1.7048 1.7002 1.5611 4.46%
  YoY % 4.66% 93.72% -42.37% 1.87% 0.27% 8.91% -
  Horiz. % 129.97% 124.19% 64.11% 111.25% 109.21% 108.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.7500 2.8500 2.6500 1.9000 1.5500 2.5000 2.7900 -
P/RPS 4.10 2.87 2.59 2.10 1.89 2.44 3.15 4.49%
  YoY % 42.86% 10.81% 23.33% 11.11% -22.54% -22.54% -
  Horiz. % 130.16% 91.11% 82.22% 66.67% 60.00% 77.46% 100.00%
P/EPS 21.93 17.03 15.61 12.57 16.85 10.76 19.54 1.94%
  YoY % 28.77% 9.10% 24.18% -25.40% 56.60% -44.93% -
  Horiz. % 112.23% 87.15% 79.89% 64.33% 86.23% 55.07% 100.00%
EY 4.56 5.87 6.41 7.96 5.94 9.30 5.12 -1.91%
  YoY % -22.32% -8.42% -19.47% 34.01% -36.13% 81.64% -
  Horiz. % 89.06% 114.65% 125.20% 155.47% 116.02% 181.64% 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 2.34 1.47 2.65 1.09 0.91 1.47 1.79 4.56%
  YoY % 59.18% -44.53% 143.12% 19.78% -38.10% -17.88% -
  Horiz. % 130.73% 82.12% 148.04% 60.89% 50.84% 82.12% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 18/05/12 20/05/11 20/05/10 21/05/09 15/05/08 21/05/07 -
Price 6.1000 3.0100 2.6500 2.1500 1.9000 2.3200 2.6300 -
P/RPS 5.26 3.03 2.59 2.37 2.31 2.26 2.97 9.99%
  YoY % 73.60% 16.99% 9.28% 2.60% 2.21% -23.91% -
  Horiz. % 177.10% 102.02% 87.21% 79.80% 77.78% 76.09% 100.00%
P/EPS 28.16 17.99 15.61 14.22 20.65 9.98 18.42 7.32%
  YoY % 56.53% 15.25% 9.77% -31.14% 106.91% -45.82% -
  Horiz. % 152.88% 97.67% 84.74% 77.20% 112.11% 54.18% 100.00%
EY 3.55 5.56 6.41 7.03 4.84 10.02 5.43 -6.83%
  YoY % -36.15% -13.26% -8.82% 45.25% -51.70% 84.53% -
  Horiz. % 65.38% 102.39% 118.05% 129.47% 89.13% 184.53% 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 3.01 1.55 2.65 1.24 1.12 1.36 1.68 10.20%
  YoY % 94.19% -41.51% 113.71% 10.71% -17.65% -19.05% -
  Horiz. % 179.17% 92.26% 157.74% 73.81% 66.67% 80.95% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers