Highlights

[SHANG] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 09-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     72.45%    YoY -     115.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 379,482 346,789 325,309 310,643 262,098 316,316 301,872 3.88%
  YoY % 9.43% 6.60% 4.72% 18.52% -17.14% 4.78% -
  Horiz. % 125.71% 114.88% 107.76% 102.91% 86.82% 104.78% 100.00%
PBT 93,492 81,905 65,220 71,601 38,472 67,555 73,462 4.10%
  YoY % 14.15% 25.58% -8.91% 86.11% -43.05% -8.04% -
  Horiz. % 127.27% 111.49% 88.78% 97.47% 52.37% 91.96% 100.00%
Tax -24,681 -20,992 -16,724 -8,000 -6,040 -16,308 -16,559 6.87%
  YoY % -17.57% -25.52% -109.05% -32.45% 62.96% 1.52% -
  Horiz. % 149.05% 126.77% 101.00% 48.31% 36.48% 98.48% 100.00%
NP 68,811 60,913 48,496 63,601 32,432 51,247 56,903 3.21%
  YoY % 12.97% 25.60% -23.75% 96.11% -36.71% -9.94% -
  Horiz. % 120.93% 107.05% 85.23% 111.77% 57.00% 90.06% 100.00%
NP to SH 62,604 56,885 44,158 55,922 25,946 43,689 51,683 3.24%
  YoY % 10.05% 28.82% -21.04% 115.53% -40.61% -15.47% -
  Horiz. % 121.13% 110.07% 85.44% 108.20% 50.20% 84.53% 100.00%
Tax Rate 26.40 % 25.63 % 25.64 % 11.17 % 15.70 % 24.14 % 22.54 % 2.67%
  YoY % 3.00% -0.04% 129.54% -28.85% -34.96% 7.10% -
  Horiz. % 117.13% 113.71% 113.75% 49.56% 69.65% 107.10% 100.00%
Total Cost 310,671 285,876 276,813 247,042 229,666 265,069 244,969 4.04%
  YoY % 8.67% 3.27% 12.05% 7.57% -13.36% 8.21% -
  Horiz. % 126.82% 116.70% 113.00% 100.85% 93.75% 108.21% 100.00%
Net Worth 887,524 858,528 439,972 777,760 738,449 733,693 696,818 4.11%
  YoY % 3.38% 95.13% -43.43% 5.32% 0.65% 5.29% -
  Horiz. % 127.37% 123.21% 63.14% 111.62% 105.97% 105.29% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 13,200 13,200 13,199 13,199 13,192 13,199 13,195 0.01%
  YoY % 0.00% 0.01% -0.00% 0.05% -0.05% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 99.98% 100.03% 100.00%
Div Payout % 21.08 % 23.20 % 29.89 % 23.60 % 50.85 % 30.21 % 25.53 % -3.14%
  YoY % -9.14% -22.38% 26.65% -53.59% 68.32% 18.33% -
  Horiz. % 82.57% 90.87% 117.08% 92.44% 199.18% 118.33% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 887,524 858,528 439,972 777,760 738,449 733,693 696,818 4.11%
  YoY % 3.38% 95.13% -43.43% 5.32% 0.65% 5.29% -
  Horiz. % 127.37% 123.21% 63.14% 111.62% 105.97% 105.29% 100.00%
NOSH 440,000 440,000 439,972 439,984 439,762 439,969 439,855 0.01%
  YoY % 0.00% 0.01% -0.00% 0.05% -0.05% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 99.98% 100.03% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.13 % 17.56 % 14.91 % 20.47 % 12.37 % 16.20 % 18.85 % -0.65%
  YoY % 3.25% 17.77% -27.16% 65.48% -23.64% -14.06% -
  Horiz. % 96.18% 93.16% 79.10% 108.59% 65.62% 85.94% 100.00%
ROE 7.05 % 6.63 % 10.04 % 7.19 % 3.51 % 5.95 % 7.42 % -0.85%
  YoY % 6.33% -33.96% 39.64% 104.84% -41.01% -19.81% -
  Horiz. % 95.01% 89.35% 135.31% 96.90% 47.30% 80.19% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 86.25 78.82 73.94 70.60 59.60 71.89 68.63 3.88%
  YoY % 9.43% 6.60% 4.73% 18.46% -17.10% 4.75% -
  Horiz. % 125.67% 114.85% 107.74% 102.87% 86.84% 104.75% 100.00%
EPS 14.23 12.93 10.04 12.71 5.90 9.93 11.75 3.24%
  YoY % 10.05% 28.78% -21.01% 115.42% -40.58% -15.49% -
  Horiz. % 121.11% 110.04% 85.45% 108.17% 50.21% 84.51% 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 2.0171 1.9512 1.0000 1.7677 1.6792 1.6676 1.5842 4.10%
  YoY % 3.38% 95.12% -43.43% 5.27% 0.70% 5.26% -
  Horiz. % 127.33% 123.17% 63.12% 111.58% 106.00% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 86.25 78.82 73.93 70.60 59.57 71.89 68.61 3.88%
  YoY % 9.43% 6.61% 4.72% 18.52% -17.14% 4.78% -
  Horiz. % 125.71% 114.88% 107.75% 102.90% 86.82% 104.78% 100.00%
EPS 14.23 12.93 10.04 12.71 5.90 9.93 11.75 3.24%
  YoY % 10.05% 28.78% -21.01% 115.42% -40.58% -15.49% -
  Horiz. % 121.11% 110.04% 85.45% 108.17% 50.21% 84.51% 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 2.0171 1.9512 0.9999 1.7676 1.6783 1.6675 1.5837 4.11%
  YoY % 3.38% 95.14% -43.43% 5.32% 0.65% 5.29% -
  Horiz. % 127.37% 123.21% 63.14% 111.61% 105.97% 105.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.9900 4.1900 2.4100 2.9600 1.8100 1.4600 2.5000 -
P/RPS 8.10 5.32 3.26 4.19 3.04 2.03 3.64 14.25%
  YoY % 52.26% 63.19% -22.20% 37.83% 49.75% -44.23% -
  Horiz. % 222.53% 146.15% 89.56% 115.11% 83.52% 55.77% 100.00%
P/EPS 49.13 32.41 24.01 23.29 30.68 14.70 21.28 14.95%
  YoY % 51.59% 34.99% 3.09% -24.09% 108.71% -30.92% -
  Horiz. % 230.87% 152.30% 112.83% 109.45% 144.17% 69.08% 100.00%
EY 2.04 3.09 4.16 4.29 3.26 6.80 4.70 -12.98%
  YoY % -33.98% -25.72% -3.03% 31.60% -52.06% 44.68% -
  Horiz. % 43.40% 65.74% 88.51% 91.28% 69.36% 144.68% 100.00%
DY 0.43 0.72 1.24 1.01 1.66 2.05 1.20 -15.71%
  YoY % -40.28% -41.94% 22.77% -39.16% -19.02% 70.83% -
  Horiz. % 35.83% 60.00% 103.33% 84.17% 138.33% 170.83% 100.00%
P/NAPS 3.47 2.15 2.41 1.67 1.08 0.88 1.58 14.00%
  YoY % 61.40% -10.79% 44.31% 54.63% 22.73% -44.30% -
  Horiz. % 219.62% 136.08% 152.53% 105.70% 68.35% 55.70% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 08/11/12 10/11/11 09/11/10 05/11/09 06/11/08 06/11/07 -
Price 6.6000 4.2000 2.3000 2.8100 1.8600 1.5000 2.3300 -
P/RPS 7.65 5.33 3.11 3.98 3.12 2.09 3.40 14.46%
  YoY % 43.53% 71.38% -21.86% 27.56% 49.28% -38.53% -
  Horiz. % 225.00% 156.76% 91.47% 117.06% 91.76% 61.47% 100.00%
P/EPS 46.39 32.49 22.92 22.11 31.53 15.11 19.83 15.20%
  YoY % 42.78% 41.75% 3.66% -29.88% 108.67% -23.80% -
  Horiz. % 233.94% 163.84% 115.58% 111.50% 159.00% 76.20% 100.00%
EY 2.16 3.08 4.36 4.52 3.17 6.62 5.04 -13.16%
  YoY % -29.87% -29.36% -3.54% 42.59% -52.11% 31.35% -
  Horiz. % 42.86% 61.11% 86.51% 89.68% 62.90% 131.35% 100.00%
DY 0.45 0.71 1.30 1.07 1.61 2.00 1.29 -16.08%
  YoY % -36.62% -45.38% 21.50% -33.54% -19.50% 55.04% -
  Horiz. % 34.88% 55.04% 100.78% 82.95% 124.81% 155.04% 100.00%
P/NAPS 3.27 2.15 2.30 1.59 1.11 0.90 1.47 14.24%
  YoY % 52.09% -6.52% 44.65% 43.24% 23.33% -38.78% -
  Horiz. % 222.45% 146.26% 156.46% 108.16% 75.51% 61.22% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers