Highlights

[SHANG] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     41.44%    YoY -     29.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 541,060 482,636 548,020 510,016 436,508 450,572 398,528 5.22%
  YoY % 12.11% -11.93% 7.45% 16.84% -3.12% 13.06% -
  Horiz. % 135.76% 121.10% 137.51% 127.97% 109.53% 113.06% 100.00%
PBT 121,252 140,992 161,052 138,804 100,332 109,800 86,432 5.80%
  YoY % -14.00% -12.46% 16.03% 38.34% -8.62% 27.04% -
  Horiz. % 140.29% 163.12% 186.33% 160.59% 116.08% 127.04% 100.00%
Tax -36,176 -33,932 -40,252 -35,620 -24,832 -26,136 -10,704 22.48%
  YoY % -6.61% 15.70% -13.00% -43.44% 4.99% -144.17% -
  Horiz. % 337.97% 317.00% 376.05% 332.77% 231.99% 244.17% 100.00%
NP 85,076 107,060 120,800 103,184 75,500 83,664 75,728 1.96%
  YoY % -20.53% -11.37% 17.07% 36.67% -9.76% 10.48% -
  Horiz. % 112.34% 141.37% 159.52% 136.26% 99.70% 110.48% 100.00%
NP to SH 75,728 102,276 111,756 95,316 73,624 74,752 66,464 2.20%
  YoY % -25.96% -8.48% 17.25% 29.46% -1.51% 12.47% -
  Horiz. % 113.94% 153.88% 168.15% 143.41% 110.77% 112.47% 100.00%
Tax Rate 29.84 % 24.07 % 24.99 % 25.66 % 24.75 % 23.80 % 12.38 % 15.78%
  YoY % 23.97% -3.68% -2.61% 3.68% 3.99% 92.25% -
  Horiz. % 241.03% 194.43% 201.86% 207.27% 199.92% 192.25% 100.00%
Total Cost 455,984 375,576 427,220 406,832 361,008 366,908 322,800 5.92%
  YoY % 21.41% -12.09% 5.01% 12.69% -1.61% 13.66% -
  Horiz. % 141.26% 116.35% 132.35% 126.03% 111.84% 113.66% 100.00%
Net Worth 1,050,808 980,539 982,783 892,760 853,027 440,342 764,160 5.45%
  YoY % 7.17% -0.23% 10.08% 4.66% 93.72% -42.38% -
  Horiz. % 137.51% 128.32% 128.61% 116.83% 111.63% 57.62% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,050,808 980,539 982,783 892,760 853,027 440,342 764,160 5.45%
  YoY % 7.17% -0.23% 10.08% 4.66% 93.72% -42.38% -
  Horiz. % 137.51% 128.32% 128.61% 116.83% 111.63% 57.62% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,342 439,576 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.08% 0.17% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.17% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.72 % 22.18 % 22.04 % 20.23 % 17.30 % 18.57 % 19.00 % -3.11%
  YoY % -29.13% 0.64% 8.95% 16.94% -6.84% -2.26% -
  Horiz. % 82.74% 116.74% 116.00% 106.47% 91.05% 97.74% 100.00%
ROE 7.21 % 10.43 % 11.37 % 10.68 % 8.63 % 16.98 % 8.70 % -3.08%
  YoY % -30.87% -8.27% 6.46% 23.75% -49.18% 95.17% -
  Horiz. % 82.87% 119.89% 130.69% 122.76% 99.20% 195.17% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 122.97 109.69 124.55 115.91 99.21 102.32 90.66 5.21%
  YoY % 12.11% -11.93% 7.45% 16.83% -3.04% 12.86% -
  Horiz. % 135.64% 120.99% 137.38% 127.85% 109.43% 112.86% 100.00%
EPS 17.20 23.24 25.40 21.68 16.72 17.00 15.12 2.17%
  YoY % -25.99% -8.50% 17.16% 29.67% -1.65% 12.43% -
  Horiz. % 113.76% 153.70% 167.99% 143.39% 110.58% 112.43% 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 2.3882 2.2285 2.2336 2.0290 1.9387 1.0000 1.7384 5.43%
  YoY % 7.17% -0.23% 10.08% 4.66% 93.87% -42.48% -
  Horiz. % 137.38% 128.19% 128.49% 116.72% 111.52% 57.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 122.97 109.69 124.55 115.91 99.21 102.40 90.57 5.22%
  YoY % 12.11% -11.93% 7.45% 16.83% -3.12% 13.06% -
  Horiz. % 135.77% 121.11% 137.52% 127.98% 109.54% 113.06% 100.00%
EPS 17.20 23.24 25.40 21.68 16.72 16.99 15.11 2.18%
  YoY % -25.99% -8.50% 17.16% 29.67% -1.59% 12.44% -
  Horiz. % 113.83% 153.81% 168.10% 143.48% 110.66% 112.44% 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 2.3882 2.2285 2.2336 2.0290 1.9387 1.0008 1.7367 5.45%
  YoY % 7.17% -0.23% 10.08% 4.66% 93.72% -42.37% -
  Horiz. % 137.51% 128.32% 128.61% 116.83% 111.63% 57.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.7400 6.8000 6.6200 4.7500 2.8500 2.6500 1.9000 -
P/RPS 4.67 6.20 5.32 4.10 2.87 2.59 2.10 14.23%
  YoY % -24.68% 16.54% 29.76% 42.86% 10.81% 23.33% -
  Horiz. % 222.38% 295.24% 253.33% 195.24% 136.67% 123.33% 100.00%
P/EPS 33.35 29.25 26.06 21.93 17.03 15.61 12.57 17.64%
  YoY % 14.02% 12.24% 18.83% 28.77% 9.10% 24.18% -
  Horiz. % 265.31% 232.70% 207.32% 174.46% 135.48% 124.18% 100.00%
EY 3.00 3.42 3.84 4.56 5.87 6.41 7.96 -15.00%
  YoY % -12.28% -10.94% -15.79% -22.32% -8.42% -19.47% -
  Horiz. % 37.69% 42.96% 48.24% 57.29% 73.74% 80.53% 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 2.40 3.05 2.96 2.34 1.47 2.65 1.09 14.05%
  YoY % -21.31% 3.04% 26.50% 59.18% -44.53% 143.12% -
  Horiz. % 220.18% 279.82% 271.56% 214.68% 134.86% 243.12% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 19/05/15 20/05/14 20/05/13 18/05/12 20/05/11 20/05/10 -
Price 5.5200 6.6000 6.6500 6.1000 3.0100 2.6500 2.1500 -
P/RPS 4.49 6.02 5.34 5.26 3.03 2.59 2.37 11.23%
  YoY % -25.42% 12.73% 1.52% 73.60% 16.99% 9.28% -
  Horiz. % 189.45% 254.01% 225.32% 221.94% 127.85% 109.28% 100.00%
P/EPS 32.07 28.39 26.18 28.16 17.99 15.61 14.22 14.50%
  YoY % 12.96% 8.44% -7.03% 56.53% 15.25% 9.77% -
  Horiz. % 225.53% 199.65% 184.11% 198.03% 126.51% 109.77% 100.00%
EY 3.12 3.52 3.82 3.55 5.56 6.41 7.03 -12.65%
  YoY % -11.36% -7.85% 7.61% -36.15% -13.26% -8.82% -
  Horiz. % 44.38% 50.07% 54.34% 50.50% 79.09% 91.18% 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 2.31 2.96 2.98 3.01 1.55 2.65 1.24 10.92%
  YoY % -21.96% -0.67% -1.00% 94.19% -41.51% 113.71% -
  Horiz. % 186.29% 238.71% 240.32% 242.74% 125.00% 213.71% 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