Highlights

[SHANG] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     54.93%    YoY -     10.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 389,097 366,301 388,629 379,482 346,789 325,309 310,643 3.82%
  YoY % 6.22% -5.75% 2.41% 9.43% 6.60% 4.72% -
  Horiz. % 125.26% 117.92% 125.10% 122.16% 111.64% 104.72% 100.00%
PBT 94,081 109,690 101,821 93,492 81,905 65,220 71,601 4.65%
  YoY % -14.23% 7.73% 8.91% 14.15% 25.58% -8.91% -
  Horiz. % 131.40% 153.20% 142.21% 130.57% 114.39% 91.09% 100.00%
Tax -23,616 -21,782 -25,215 -24,681 -20,992 -16,724 -8,000 19.75%
  YoY % -8.42% 13.61% -2.16% -17.57% -25.52% -109.05% -
  Horiz. % 295.20% 272.27% 315.19% 308.51% 262.40% 209.05% 100.00%
NP 70,465 87,908 76,606 68,811 60,913 48,496 63,601 1.72%
  YoY % -19.84% 14.75% 11.33% 12.97% 25.60% -23.75% -
  Horiz. % 110.79% 138.22% 120.45% 108.19% 95.77% 76.25% 100.00%
NP to SH 64,922 83,104 69,388 62,604 56,885 44,158 55,922 2.52%
  YoY % -21.88% 19.77% 10.84% 10.05% 28.82% -21.04% -
  Horiz. % 116.09% 148.61% 124.08% 111.95% 101.72% 78.96% 100.00%
Tax Rate 25.10 % 19.86 % 24.76 % 26.40 % 25.63 % 25.64 % 11.17 % 14.43%
  YoY % 26.38% -19.79% -6.21% 3.00% -0.04% 129.54% -
  Horiz. % 224.71% 177.80% 221.67% 236.35% 229.45% 229.54% 100.00%
Total Cost 318,632 278,393 312,023 310,671 285,876 276,813 247,042 4.33%
  YoY % 14.45% -10.78% 0.44% 8.67% 3.27% 12.05% -
  Horiz. % 128.98% 112.69% 126.30% 125.76% 115.72% 112.05% 100.00%
Net Worth 1,035,187 985,292 945,031 887,524 858,528 439,972 777,760 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.13% -43.43% -
  Horiz. % 133.10% 126.68% 121.51% 114.11% 110.38% 56.57% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,200 13,200 13,200 13,200 13,200 13,199 13,199 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 20.33 % 15.88 % 19.02 % 21.08 % 23.20 % 29.89 % 23.60 % -2.45%
  YoY % 28.02% -16.51% -9.77% -9.14% -22.38% 26.65% -
  Horiz. % 86.14% 67.29% 80.59% 89.32% 98.31% 126.65% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,035,187 985,292 945,031 887,524 858,528 439,972 777,760 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.13% -43.43% -
  Horiz. % 133.10% 126.68% 121.51% 114.11% 110.38% 56.57% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 439,972 439,984 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.11 % 24.00 % 19.71 % 18.13 % 17.56 % 14.91 % 20.47 % -2.02%
  YoY % -24.54% 21.77% 8.71% 3.25% 17.77% -27.16% -
  Horiz. % 88.47% 117.24% 96.29% 88.57% 85.78% 72.84% 100.00%
ROE 6.27 % 8.43 % 7.34 % 7.05 % 6.63 % 10.04 % 7.19 % -2.25%
  YoY % -25.62% 14.85% 4.11% 6.33% -33.96% 39.64% -
  Horiz. % 87.20% 117.25% 102.09% 98.05% 92.21% 139.64% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.43 83.25 88.32 86.25 78.82 73.94 70.60 3.82%
  YoY % 6.22% -5.74% 2.40% 9.43% 6.60% 4.73% -
  Horiz. % 125.25% 117.92% 125.10% 122.17% 111.64% 104.73% 100.00%
EPS 14.76 18.89 15.77 14.23 12.93 10.04 12.71 2.52%
  YoY % -21.86% 19.78% 10.82% 10.05% 28.78% -21.01% -
  Horiz. % 116.13% 148.62% 124.08% 111.96% 101.73% 78.99% 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 2.3527 2.2393 2.1478 2.0171 1.9512 1.0000 1.7677 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.12% -43.43% -
  Horiz. % 133.09% 126.68% 121.50% 114.11% 110.38% 56.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.43 83.25 88.32 86.25 78.82 73.93 70.60 3.82%
  YoY % 6.22% -5.74% 2.40% 9.43% 6.61% 4.72% -
  Horiz. % 125.25% 117.92% 125.10% 122.17% 111.64% 104.72% 100.00%
EPS 14.76 18.89 15.77 14.23 12.93 10.04 12.71 2.52%
  YoY % -21.86% 19.78% 10.82% 10.05% 28.78% -21.01% -
  Horiz. % 116.13% 148.62% 124.08% 111.96% 101.73% 78.99% 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 2.3527 2.2393 2.1478 2.0171 1.9512 0.9999 1.7676 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.14% -43.43% -
  Horiz. % 133.10% 126.69% 121.51% 114.12% 110.39% 56.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.2500 6.2800 7.2000 6.9900 4.1900 2.4100 2.9600 -
P/RPS 5.94 7.54 8.15 8.10 5.32 3.26 4.19 5.98%
  YoY % -21.22% -7.48% 0.62% 52.26% 63.19% -22.20% -
  Horiz. % 141.77% 179.95% 194.51% 193.32% 126.97% 77.80% 100.00%
P/EPS 35.58 33.25 45.66 49.13 32.41 24.01 23.29 7.31%
  YoY % 7.01% -27.18% -7.06% 51.59% 34.99% 3.09% -
  Horiz. % 152.77% 142.77% 196.05% 210.95% 139.16% 103.09% 100.00%
EY 2.81 3.01 2.19 2.04 3.09 4.16 4.29 -6.80%
  YoY % -6.64% 37.44% 7.35% -33.98% -25.72% -3.03% -
  Horiz. % 65.50% 70.16% 51.05% 47.55% 72.03% 96.97% 100.00%
DY 0.57 0.48 0.42 0.43 0.72 1.24 1.01 -9.09%
  YoY % 18.75% 14.29% -2.33% -40.28% -41.94% 22.77% -
  Horiz. % 56.44% 47.52% 41.58% 42.57% 71.29% 122.77% 100.00%
P/NAPS 2.23 2.80 3.35 3.47 2.15 2.41 1.67 4.93%
  YoY % -20.36% -16.42% -3.46% 61.40% -10.79% 44.31% -
  Horiz. % 133.53% 167.66% 200.60% 207.78% 128.74% 144.31% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 04/11/15 12/11/14 12/11/13 08/11/12 10/11/11 09/11/10 -
Price 5.2800 6.0000 7.0300 6.6000 4.2000 2.3000 2.8100 -
P/RPS 5.97 7.21 7.96 7.65 5.33 3.11 3.98 6.98%
  YoY % -17.20% -9.42% 4.05% 43.53% 71.38% -21.86% -
  Horiz. % 150.00% 181.16% 200.00% 192.21% 133.92% 78.14% 100.00%
P/EPS 35.78 31.77 44.58 46.39 32.49 22.92 22.11 8.35%
  YoY % 12.62% -28.73% -3.90% 42.78% 41.75% 3.66% -
  Horiz. % 161.83% 143.69% 201.63% 209.81% 146.95% 103.66% 100.00%
EY 2.79 3.15 2.24 2.16 3.08 4.36 4.52 -7.72%
  YoY % -11.43% 40.63% 3.70% -29.87% -29.36% -3.54% -
  Horiz. % 61.73% 69.69% 49.56% 47.79% 68.14% 96.46% 100.00%
DY 0.57 0.50 0.43 0.45 0.71 1.30 1.07 -9.96%
  YoY % 14.00% 16.28% -4.44% -36.62% -45.38% 21.50% -
  Horiz. % 53.27% 46.73% 40.19% 42.06% 66.36% 121.50% 100.00%
P/NAPS 2.24 2.68 3.27 3.27 2.15 2.30 1.59 5.87%
  YoY % -16.42% -18.04% 0.00% 52.09% -6.52% 44.65% -
  Horiz. % 140.88% 168.55% 205.66% 205.66% 135.22% 144.65% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers