Highlights

[SHANG] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     62.68%    YoY -     12.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 253,128 246,831 230,202 257,667 246,059 223,757 214,311 2.81%
  YoY % 2.55% 7.22% -10.66% 4.72% 9.97% 4.41% -
  Horiz. % 118.11% 115.17% 107.41% 120.23% 114.81% 104.41% 100.00%
PBT 50,151 52,159 58,159 65,668 59,630 49,910 44,764 1.91%
  YoY % -3.85% -10.32% -11.43% 10.13% 19.48% 11.50% -
  Horiz. % 112.03% 116.52% 129.92% 146.70% 133.21% 111.50% 100.00%
Tax -14,971 -14,078 -14,332 -16,029 -15,908 -12,810 -11,599 4.34%
  YoY % -6.34% 1.77% 10.59% -0.76% -24.18% -10.44% -
  Horiz. % 129.07% 121.37% 123.56% 138.19% 137.15% 110.44% 100.00%
NP 35,180 38,081 43,827 49,639 43,722 37,100 33,165 0.99%
  YoY % -7.62% -13.11% -11.71% 13.53% 17.85% 11.86% -
  Horiz. % 106.08% 114.82% 132.15% 149.67% 131.83% 111.86% 100.00%
NP to SH 32,687 35,038 41,380 45,450 40,408 35,591 29,841 1.53%
  YoY % -6.71% -15.33% -8.95% 12.48% 13.53% 19.27% -
  Horiz. % 109.54% 117.42% 138.67% 152.31% 135.41% 119.27% 100.00%
Tax Rate 29.85 % 26.99 % 24.64 % 24.41 % 26.68 % 25.67 % 25.91 % 2.39%
  YoY % 10.60% 9.54% 0.94% -8.51% 3.93% -0.93% -
  Horiz. % 115.21% 104.17% 95.10% 94.21% 102.97% 99.07% 100.00%
Total Cost 217,948 208,750 186,375 208,028 202,337 186,657 181,146 3.13%
  YoY % 4.41% 12.01% -10.41% 2.81% 8.40% 3.04% -
  Horiz. % 120.32% 115.24% 102.89% 114.84% 111.70% 103.04% 100.00%
Net Worth 1,033,736 1,018,512 956,779 934,295 878,548 850,432 439,795 15.29%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.37% -
  Horiz. % 235.05% 231.59% 217.55% 212.44% 199.76% 193.37% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,200 13,200 13,200 13,200 13,200 13,200 13,193 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Div Payout % 40.38 % 37.67 % 31.90 % 29.04 % 32.67 % 37.09 % 44.21 % -1.50%
  YoY % 7.19% 18.09% 9.85% -11.11% -11.92% -16.10% -
  Horiz. % 91.34% 85.21% 72.16% 65.69% 73.90% 83.90% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,033,736 1,018,512 956,779 934,295 878,548 850,432 439,795 15.29%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.37% -
  Horiz. % 235.05% 231.59% 217.55% 212.44% 199.76% 193.37% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 439,795 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.90 % 15.43 % 19.04 % 19.26 % 17.77 % 16.58 % 15.48 % -1.78%
  YoY % -9.92% -18.96% -1.14% 8.38% 7.18% 7.11% -
  Horiz. % 89.79% 99.68% 123.00% 124.42% 114.79% 107.11% 100.00%
ROE 3.16 % 3.44 % 4.32 % 4.86 % 4.60 % 4.19 % 6.79 % -11.96%
  YoY % -8.14% -20.37% -11.11% 5.65% 9.79% -38.29% -
  Horiz. % 46.54% 50.66% 63.62% 71.58% 67.75% 61.71% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 57.53 56.10 52.32 58.56 55.92 50.85 48.73 2.80%
  YoY % 2.55% 7.22% -10.66% 4.72% 9.97% 4.35% -
  Horiz. % 118.06% 115.12% 107.37% 120.17% 114.75% 104.35% 100.00%
EPS 7.43 7.96 9.40 10.33 9.18 8.09 6.78 1.54%
  YoY % -6.66% -15.32% -9.00% 12.53% 13.47% 19.32% -
  Horiz. % 109.59% 117.40% 138.64% 152.36% 135.40% 119.32% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.3494 2.3148 2.1745 2.1234 1.9967 1.9328 1.0000 15.28%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.28% -
  Horiz. % 234.94% 231.48% 217.45% 212.34% 199.67% 193.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 439,662
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 57.53 56.10 52.32 58.56 55.92 50.85 48.71 2.81%
  YoY % 2.55% 7.22% -10.66% 4.72% 9.97% 4.39% -
  Horiz. % 118.11% 115.17% 107.41% 120.22% 114.80% 104.39% 100.00%
EPS 7.43 7.96 9.40 10.33 9.18 8.09 6.78 1.54%
  YoY % -6.66% -15.32% -9.00% 12.53% 13.47% 19.32% -
  Horiz. % 109.59% 117.40% 138.64% 152.36% 135.40% 119.32% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.3494 2.3148 2.1745 2.1234 1.9967 1.9328 0.9995 15.29%
  YoY % 1.49% 6.45% 2.41% 6.35% 3.31% 93.38% -
  Horiz. % 235.06% 231.60% 217.56% 212.45% 199.77% 193.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.0300 5.1700 6.4500 6.4000 7.1800 3.2000 2.8200 -
P/RPS 8.74 9.22 12.33 10.93 12.84 6.29 5.79 7.10%
  YoY % -5.21% -25.22% 12.81% -14.88% 104.13% 8.64% -
  Horiz. % 150.95% 159.24% 212.95% 188.77% 221.76% 108.64% 100.00%
P/EPS 67.71 64.92 68.58 61.96 78.18 39.56 41.56 8.47%
  YoY % 4.30% -5.34% 10.68% -20.75% 97.62% -4.81% -
  Horiz. % 162.92% 156.21% 165.01% 149.09% 188.11% 95.19% 100.00%
EY 1.48 1.54 1.46 1.61 1.28 2.53 2.41 -7.80%
  YoY % -3.90% 5.48% -9.32% 25.78% -49.41% 4.98% -
  Horiz. % 61.41% 63.90% 60.58% 66.80% 53.11% 104.98% 100.00%
DY 0.60 0.58 0.47 0.47 0.42 0.94 1.06 -9.04%
  YoY % 3.45% 23.40% 0.00% 11.90% -55.32% -11.32% -
  Horiz. % 56.60% 54.72% 44.34% 44.34% 39.62% 88.68% 100.00%
P/NAPS 2.14 2.23 2.97 3.01 3.60 1.66 2.82 -4.49%
  YoY % -4.04% -24.92% -1.33% -16.39% 116.87% -41.13% -
  Horiz. % 75.89% 79.08% 105.32% 106.74% 127.66% 58.87% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 23/08/16 25/08/15 21/08/14 28/08/13 17/08/12 25/08/11 -
Price 5.5400 5.3900 6.3000 7.1000 6.4000 4.2200 2.5900 -
P/RPS 9.63 9.61 12.04 12.12 11.44 8.30 5.32 10.39%
  YoY % 0.21% -20.18% -0.66% 5.94% 37.83% 56.02% -
  Horiz. % 181.02% 180.64% 226.32% 227.82% 215.04% 156.02% 100.00%
P/EPS 74.57 67.69 66.99 68.73 69.69 52.17 38.17 11.80%
  YoY % 10.16% 1.04% -2.53% -1.38% 33.58% 36.68% -
  Horiz. % 195.36% 177.34% 175.50% 180.06% 182.58% 136.68% 100.00%
EY 1.34 1.48 1.49 1.45 1.43 1.92 2.62 -10.56%
  YoY % -9.46% -0.67% 2.76% 1.40% -25.52% -26.72% -
  Horiz. % 51.15% 56.49% 56.87% 55.34% 54.58% 73.28% 100.00%
DY 0.54 0.56 0.48 0.42 0.47 0.71 1.16 -11.95%
  YoY % -3.57% 16.67% 14.29% -10.64% -33.80% -38.79% -
  Horiz. % 46.55% 48.28% 41.38% 36.21% 40.52% 61.21% 100.00%
P/NAPS 2.36 2.33 2.90 3.34 3.21 2.18 2.59 -1.54%
  YoY % 1.29% -19.66% -13.17% 4.05% 47.25% -15.83% -
  Horiz. % 91.12% 89.96% 111.97% 128.96% 123.94% 84.17% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers