Highlights

[SHANG] YoY Cumulative Quarter Result on 2006-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 01-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     80.43%    YoY -     -36.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 262,098 316,316 301,872 236,016 209,015 246,054 178,033 6.65%
  YoY % -17.14% 4.78% 27.90% 12.92% -15.05% 38.21% -
  Horiz. % 147.22% 177.67% 169.56% 132.57% 117.40% 138.21% 100.00%
PBT 38,472 67,555 73,462 37,002 40,305 49,638 13,640 18.85%
  YoY % -43.05% -8.04% 98.54% -8.20% -18.80% 263.91% -
  Horiz. % 282.05% 495.27% 538.58% 271.28% 295.49% 363.91% 100.00%
Tax -6,040 -16,308 -16,559 -13,050 -7,274 -13,023 -6,918 -2.23%
  YoY % 62.96% 1.52% -26.89% -79.41% 44.14% -88.25% -
  Horiz. % 87.31% 235.73% 239.36% 188.64% 105.15% 188.25% 100.00%
NP 32,432 51,247 56,903 23,952 33,031 36,615 6,722 29.96%
  YoY % -36.71% -9.94% 137.57% -27.49% -9.79% 444.70% -
  Horiz. % 482.48% 762.38% 846.52% 356.32% 491.39% 544.70% 100.00%
NP to SH 25,946 43,689 51,683 19,988 31,586 36,615 6,722 25.22%
  YoY % -40.61% -15.47% 158.57% -36.72% -13.73% 444.70% -
  Horiz. % 385.99% 649.94% 768.86% 297.35% 469.89% 544.70% 100.00%
Tax Rate 15.70 % 24.14 % 22.54 % 35.27 % 18.05 % 26.24 % 50.72 % -17.74%
  YoY % -34.96% 7.10% -36.09% 95.40% -31.21% -48.26% -
  Horiz. % 30.95% 47.59% 44.44% 69.54% 35.59% 51.74% 100.00%
Total Cost 229,666 265,069 244,969 212,064 175,984 209,439 171,311 5.00%
  YoY % -13.36% 8.21% 15.52% 20.50% -15.97% 22.26% -
  Horiz. % 134.06% 154.73% 143.00% 123.79% 102.73% 122.26% 100.00%
Net Worth 738,449 733,693 696,818 669,994 879,956 1,117,813 1,129,120 -6.83%
  YoY % 0.65% 5.29% 4.00% -23.86% -21.28% -1.00% -
  Horiz. % 65.40% 64.98% 61.71% 59.34% 77.93% 99.00% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,192 13,199 13,195 13,207 13,199 13,202 13,180 0.02%
  YoY % -0.05% 0.03% -0.09% 0.06% -0.02% 0.17% -
  Horiz. % 100.09% 100.14% 100.12% 100.21% 100.14% 100.17% 100.00%
Div Payout % 50.85 % 30.21 % 25.53 % 66.08 % 41.79 % 36.06 % 196.08 % -20.13%
  YoY % 68.32% 18.33% -61.37% 58.12% 15.89% -81.61% -
  Horiz. % 25.93% 15.41% 13.02% 33.70% 21.31% 18.39% 100.00%
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 738,449 733,693 696,818 669,994 879,956 1,117,813 1,129,120 -6.83%
  YoY % 0.65% 5.29% 4.00% -23.86% -21.28% -1.00% -
  Horiz. % 65.40% 64.98% 61.71% 59.34% 77.93% 99.00% 100.00%
NOSH 439,762 439,969 439,855 440,264 439,978 440,084 439,346 0.02%
  YoY % -0.05% 0.03% -0.09% 0.06% -0.02% 0.17% -
  Horiz. % 100.09% 100.14% 100.12% 100.21% 100.14% 100.17% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.37 % 16.20 % 18.85 % 10.15 % 15.80 % 14.88 % 3.78 % 21.82%
  YoY % -23.64% -14.06% 85.71% -35.76% 6.18% 293.65% -
  Horiz. % 327.25% 428.57% 498.68% 268.52% 417.99% 393.65% 100.00%
ROE 3.51 % 5.95 % 7.42 % 2.98 % 3.59 % 3.28 % 0.60 % 34.20%
  YoY % -41.01% -19.81% 148.99% -16.99% 9.45% 446.67% -
  Horiz. % 585.00% 991.67% 1,236.67% 496.67% 598.33% 546.67% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.60 71.89 68.63 53.61 47.51 55.91 40.52 6.64%
  YoY % -17.10% 4.75% 28.02% 12.84% -15.02% 37.98% -
  Horiz. % 147.09% 177.42% 169.37% 132.31% 117.25% 137.98% 100.00%
EPS 5.90 9.93 11.75 4.54 7.18 8.32 1.53 25.20%
  YoY % -40.58% -15.49% 158.81% -36.77% -13.70% 443.79% -
  Horiz. % 385.62% 649.02% 767.97% 296.73% 469.28% 543.79% 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 1.6792 1.6676 1.5842 1.5218 2.0000 2.5400 2.5700 -6.84%
  YoY % 0.70% 5.26% 4.10% -23.91% -21.26% -1.17% -
  Horiz. % 65.34% 64.89% 61.64% 59.21% 77.82% 98.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.57 71.89 68.61 53.64 47.50 55.92 40.46 6.65%
  YoY % -17.14% 4.78% 27.91% 12.93% -15.06% 38.21% -
  Horiz. % 147.23% 177.68% 169.57% 132.58% 117.40% 138.21% 100.00%
EPS 5.90 9.93 11.75 4.54 7.18 8.32 1.53 25.20%
  YoY % -40.58% -15.49% 158.81% -36.77% -13.70% 443.79% -
  Horiz. % 385.62% 649.02% 767.97% 296.73% 469.28% 543.79% 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 1.6783 1.6675 1.5837 1.5227 1.9999 2.5405 2.5662 -6.83%
  YoY % 0.65% 5.29% 4.01% -23.86% -21.28% -1.00% -
  Horiz. % 65.40% 64.98% 61.71% 59.34% 77.93% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.8100 1.4600 2.5000 1.8300 1.3200 1.2500 1.0000 -
P/RPS 3.04 2.03 3.64 3.41 2.78 2.24 2.47 3.52%
  YoY % 49.75% -44.23% 6.74% 22.66% 24.11% -9.31% -
  Horiz. % 123.08% 82.19% 147.37% 138.06% 112.55% 90.69% 100.00%
P/EPS 30.68 14.70 21.28 40.31 18.39 15.02 65.36 -11.83%
  YoY % 108.71% -30.92% -47.21% 119.20% 22.44% -77.02% -
  Horiz. % 46.94% 22.49% 32.56% 61.67% 28.14% 22.98% 100.00%
EY 3.26 6.80 4.70 2.48 5.44 6.66 1.53 13.42%
  YoY % -52.06% 44.68% 89.52% -54.41% -18.32% 335.29% -
  Horiz. % 213.07% 444.44% 307.19% 162.09% 355.56% 435.29% 100.00%
DY 1.66 2.05 1.20 1.64 2.27 2.40 3.00 -9.38%
  YoY % -19.02% 70.83% -26.83% -27.75% -5.42% -20.00% -
  Horiz. % 55.33% 68.33% 40.00% 54.67% 75.67% 80.00% 100.00%
P/NAPS 1.08 0.88 1.58 1.20 0.66 0.49 0.39 18.48%
  YoY % 22.73% -44.30% 31.67% 81.82% 34.69% 25.64% -
  Horiz. % 276.92% 225.64% 405.13% 307.69% 169.23% 125.64% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 06/11/08 06/11/07 01/11/06 28/10/05 09/11/04 11/11/03 -
Price 1.8600 1.5000 2.3300 2.1500 1.3000 1.2200 1.1100 -
P/RPS 3.12 2.09 3.40 4.01 2.74 2.18 2.74 2.19%
  YoY % 49.28% -38.53% -15.21% 46.35% 25.69% -20.44% -
  Horiz. % 113.87% 76.28% 124.09% 146.35% 100.00% 79.56% 100.00%
P/EPS 31.53 15.11 19.83 47.36 18.11 14.66 72.55 -12.96%
  YoY % 108.67% -23.80% -58.13% 161.51% 23.53% -79.79% -
  Horiz. % 43.46% 20.83% 27.33% 65.28% 24.96% 20.21% 100.00%
EY 3.17 6.62 5.04 2.11 5.52 6.82 1.38 14.85%
  YoY % -52.11% 31.35% 138.86% -61.78% -19.06% 394.20% -
  Horiz. % 229.71% 479.71% 365.22% 152.90% 400.00% 494.20% 100.00%
DY 1.61 2.00 1.29 1.40 2.31 2.46 2.70 -8.25%
  YoY % -19.50% 55.04% -7.86% -39.39% -6.10% -8.89% -
  Horiz. % 59.63% 74.07% 47.78% 51.85% 85.56% 91.11% 100.00%
P/NAPS 1.11 0.90 1.47 1.41 0.65 0.48 0.43 17.11%
  YoY % 23.33% -38.78% 4.26% 116.92% 35.42% 11.63% -
  Horiz. % 258.14% 209.30% 341.86% 327.91% 151.16% 111.63% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers