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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers