Highlights

[SHANG] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     6.85%    YoY -     12.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 548,020 510,016 436,508 450,572 398,528 361,832 451,308 3.29%
  YoY % 7.45% 16.84% -3.12% 13.06% 10.14% -19.83% -
  Horiz. % 121.43% 113.01% 96.72% 99.84% 88.31% 80.17% 100.00%
PBT 161,052 138,804 100,332 109,800 86,432 56,048 141,852 2.14%
  YoY % 16.03% 38.34% -8.62% 27.04% 54.21% -60.49% -
  Horiz. % 113.54% 97.85% 70.73% 77.40% 60.93% 39.51% 100.00%
Tax -40,252 -35,620 -24,832 -26,136 -10,704 -8,348 -28,852 5.70%
  YoY % -13.00% -43.44% 4.99% -144.17% -28.22% 71.07% -
  Horiz. % 139.51% 123.46% 86.07% 90.59% 37.10% 28.93% 100.00%
NP 120,800 103,184 75,500 83,664 75,728 47,700 113,000 1.12%
  YoY % 17.07% 36.67% -9.76% 10.48% 58.76% -57.79% -
  Horiz. % 106.90% 91.31% 66.81% 74.04% 67.02% 42.21% 100.00%
NP to SH 111,756 95,316 73,624 74,752 66,464 40,516 102,244 1.49%
  YoY % 17.25% 29.46% -1.51% 12.47% 64.04% -60.37% -
  Horiz. % 109.30% 93.22% 72.01% 73.11% 65.01% 39.63% 100.00%
Tax Rate 24.99 % 25.66 % 24.75 % 23.80 % 12.38 % 14.89 % 20.34 % 3.49%
  YoY % -2.61% 3.68% 3.99% 92.25% -16.86% -26.79% -
  Horiz. % 122.86% 126.16% 121.68% 117.01% 60.87% 73.21% 100.00%
Total Cost 427,220 406,832 361,008 366,908 322,800 314,132 338,308 3.96%
  YoY % 5.01% 12.69% -1.61% 13.66% 2.76% -7.15% -
  Horiz. % 126.28% 120.25% 106.71% 108.45% 95.42% 92.85% 100.00%
Net Worth 982,783 892,760 853,027 440,342 764,160 750,118 748,088 4.65%
  YoY % 10.08% 4.66% 93.72% -42.38% 1.87% 0.27% -
  Horiz. % 131.37% 119.34% 114.03% 58.86% 102.15% 100.27% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 982,783 892,760 853,027 440,342 764,160 750,118 748,088 4.65%
  YoY % 10.08% 4.66% 93.72% -42.38% 1.87% 0.27% -
  Horiz. % 131.37% 119.34% 114.03% 58.86% 102.15% 100.27% 100.00%
NOSH 440,000 440,000 440,000 440,342 439,576 440,391 439,948 0.00%
  YoY % 0.00% 0.00% -0.08% 0.17% -0.18% 0.10% -
  Horiz. % 100.01% 100.01% 100.01% 100.09% 99.92% 100.10% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 22.04 % 20.23 % 17.30 % 18.57 % 19.00 % 13.18 % 25.04 % -2.10%
  YoY % 8.95% 16.94% -6.84% -2.26% 44.16% -47.36% -
  Horiz. % 88.02% 80.79% 69.09% 74.16% 75.88% 52.64% 100.00%
ROE 11.37 % 10.68 % 8.63 % 16.98 % 8.70 % 5.40 % 13.67 % -3.02%
  YoY % 6.46% 23.75% -49.18% 95.17% 61.11% -60.50% -
  Horiz. % 83.17% 78.13% 63.13% 124.21% 63.64% 39.50% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 124.55 115.91 99.21 102.32 90.66 82.16 102.58 3.29%
  YoY % 7.45% 16.83% -3.04% 12.86% 10.35% -19.91% -
  Horiz. % 121.42% 112.99% 96.71% 99.75% 88.38% 80.09% 100.00%
EPS 25.40 21.68 16.72 17.00 15.12 9.20 23.24 1.49%
  YoY % 17.16% 29.67% -1.65% 12.43% 64.35% -60.41% -
  Horiz. % 109.29% 93.29% 71.94% 73.15% 65.06% 39.59% 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 2.2336 2.0290 1.9387 1.0000 1.7384 1.7033 1.7004 4.65%
  YoY % 10.08% 4.66% 93.87% -42.48% 2.06% 0.17% -
  Horiz. % 131.36% 119.32% 114.01% 58.81% 102.23% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 124.55 115.91 99.21 102.40 90.57 82.23 102.57 3.29%
  YoY % 7.45% 16.83% -3.12% 13.06% 10.14% -19.83% -
  Horiz. % 121.43% 113.01% 96.72% 99.83% 88.30% 80.17% 100.00%
EPS 25.40 21.68 16.72 16.99 15.11 9.21 23.24 1.49%
  YoY % 17.16% 29.67% -1.59% 12.44% 64.06% -60.37% -
  Horiz. % 109.29% 93.29% 71.94% 73.11% 65.02% 39.63% 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 2.2336 2.0290 1.9387 1.0008 1.7367 1.7048 1.7002 4.65%
  YoY % 10.08% 4.66% 93.72% -42.37% 1.87% 0.27% -
  Horiz. % 131.37% 119.34% 114.03% 58.86% 102.15% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.6200 4.7500 2.8500 2.6500 1.9000 1.5500 2.5000 -
P/RPS 5.32 4.10 2.87 2.59 2.10 1.89 2.44 13.87%
  YoY % 29.76% 42.86% 10.81% 23.33% 11.11% -22.54% -
  Horiz. % 218.03% 168.03% 117.62% 106.15% 86.07% 77.46% 100.00%
P/EPS 26.06 21.93 17.03 15.61 12.57 16.85 10.76 15.88%
  YoY % 18.83% 28.77% 9.10% 24.18% -25.40% 56.60% -
  Horiz. % 242.19% 203.81% 158.27% 145.07% 116.82% 156.60% 100.00%
EY 3.84 4.56 5.87 6.41 7.96 5.94 9.30 -13.70%
  YoY % -15.79% -22.32% -8.42% -19.47% 34.01% -36.13% -
  Horiz. % 41.29% 49.03% 63.12% 68.92% 85.59% 63.87% 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 2.96 2.34 1.47 2.65 1.09 0.91 1.47 12.37%
  YoY % 26.50% 59.18% -44.53% 143.12% 19.78% -38.10% -
  Horiz. % 201.36% 159.18% 100.00% 180.27% 74.15% 61.90% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 20/05/13 18/05/12 20/05/11 20/05/10 21/05/09 15/05/08 -
Price 6.6500 6.1000 3.0100 2.6500 2.1500 1.9000 2.3200 -
P/RPS 5.34 5.26 3.03 2.59 2.37 2.31 2.26 15.40%
  YoY % 1.52% 73.60% 16.99% 9.28% 2.60% 2.21% -
  Horiz. % 236.28% 232.74% 134.07% 114.60% 104.87% 102.21% 100.00%
P/EPS 26.18 28.16 17.99 15.61 14.22 20.65 9.98 17.43%
  YoY % -7.03% 56.53% 15.25% 9.77% -31.14% 106.91% -
  Horiz. % 262.32% 282.16% 180.26% 156.41% 142.48% 206.91% 100.00%
EY 3.82 3.55 5.56 6.41 7.03 4.84 10.02 -14.84%
  YoY % 7.61% -36.15% -13.26% -8.82% 45.25% -51.70% -
  Horiz. % 38.12% 35.43% 55.49% 63.97% 70.16% 48.30% 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 2.98 3.01 1.55 2.65 1.24 1.12 1.36 13.96%
  YoY % -1.00% 94.19% -41.51% 113.71% 10.71% -17.65% -
  Horiz. % 219.12% 221.32% 113.97% 194.85% 91.18% 82.35% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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