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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers