Highlights

[SHANG] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 04-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     100.83%    YoY -     19.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 415,725 410,424 389,097 366,301 388,629 379,482 346,789 3.07%
  YoY % 1.29% 5.48% 6.22% -5.75% 2.41% 9.43% -
  Horiz. % 119.88% 118.35% 112.20% 105.63% 112.06% 109.43% 100.00%
PBT 100,738 94,368 94,081 109,690 101,821 93,492 81,905 3.51%
  YoY % 6.75% 0.31% -14.23% 7.73% 8.91% 14.15% -
  Horiz. % 122.99% 115.22% 114.87% 133.92% 124.32% 114.15% 100.00%
Tax -21,191 -25,742 -23,616 -21,782 -25,215 -24,681 -20,992 0.16%
  YoY % 17.68% -9.00% -8.42% 13.61% -2.16% -17.57% -
  Horiz. % 100.95% 122.63% 112.50% 103.76% 120.12% 117.57% 100.00%
NP 79,547 68,626 70,465 87,908 76,606 68,811 60,913 4.55%
  YoY % 15.91% -2.61% -19.84% 14.75% 11.33% 12.97% -
  Horiz. % 130.59% 112.66% 115.68% 144.32% 125.76% 112.97% 100.00%
NP to SH 71,410 62,675 64,922 83,104 69,388 62,604 56,885 3.86%
  YoY % 13.94% -3.46% -21.88% 19.77% 10.84% 10.05% -
  Horiz. % 125.53% 110.18% 114.13% 146.09% 121.98% 110.05% 100.00%
Tax Rate 21.04 % 27.28 % 25.10 % 19.86 % 24.76 % 26.40 % 25.63 % -3.23%
  YoY % -22.87% 8.69% 26.38% -19.79% -6.21% 3.00% -
  Horiz. % 82.09% 106.44% 97.93% 77.49% 96.61% 103.00% 100.00%
Total Cost 336,178 341,798 318,632 278,393 312,023 310,671 285,876 2.74%
  YoY % -1.64% 7.27% 14.45% -10.78% 0.44% 8.67% -
  Horiz. % 117.60% 119.56% 111.46% 97.38% 109.15% 108.67% 100.00%
Net Worth 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 858,528 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,200 13,200 13,200 13,200 13,200 13,200 13,200 -
  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%
Div Payout % 18.48 % 21.06 % 20.33 % 15.88 % 19.02 % 21.08 % 23.20 % -3.72%
  YoY % -12.25% 3.59% 28.02% -16.51% -9.77% -9.14% -
  Horiz. % 79.66% 90.78% 87.63% 68.45% 81.98% 90.86% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 858,528 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 -
  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%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.13 % 16.72 % 18.11 % 24.00 % 19.71 % 18.13 % 17.56 % 1.44%
  YoY % 14.41% -7.68% -24.54% 21.77% 8.71% 3.25% -
  Horiz. % 108.94% 95.22% 103.13% 136.67% 112.24% 103.25% 100.00%
ROE 6.70 % 5.96 % 6.27 % 8.43 % 7.34 % 7.05 % 6.63 % 0.18%
  YoY % 12.42% -4.94% -25.62% 14.85% 4.11% 6.33% -
  Horiz. % 101.06% 89.89% 94.57% 127.15% 110.71% 106.33% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.48 93.28 88.43 83.25 88.32 86.25 78.82 3.07%
  YoY % 1.29% 5.48% 6.22% -5.74% 2.40% 9.43% -
  Horiz. % 119.87% 118.35% 112.19% 105.62% 112.05% 109.43% 100.00%
EPS 16.23 14.24 14.76 18.89 15.77 14.23 12.93 3.86%
  YoY % 13.97% -3.52% -21.86% 19.78% 10.82% 10.05% -
  Horiz. % 125.52% 110.13% 114.15% 146.09% 121.96% 110.05% 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 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 1.9512 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.48 93.28 88.43 83.25 88.32 86.25 78.82 3.07%
  YoY % 1.29% 5.48% 6.22% -5.74% 2.40% 9.43% -
  Horiz. % 119.87% 118.35% 112.19% 105.62% 112.05% 109.43% 100.00%
EPS 16.23 14.24 14.76 18.89 15.77 14.23 12.93 3.86%
  YoY % 13.97% -3.52% -21.86% 19.78% 10.82% 10.05% -
  Horiz. % 125.52% 110.13% 114.15% 146.09% 121.96% 110.05% 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 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 1.9512 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.7600 5.1200 5.2500 6.2800 7.2000 6.9900 4.1900 -
P/RPS 6.10 5.49 5.94 7.54 8.15 8.10 5.32 2.31%
  YoY % 11.11% -7.58% -21.22% -7.48% 0.62% 52.26% -
  Horiz. % 114.66% 103.20% 111.65% 141.73% 153.20% 152.26% 100.00%
P/EPS 35.49 35.94 35.58 33.25 45.66 49.13 32.41 1.52%
  YoY % -1.25% 1.01% 7.01% -27.18% -7.06% 51.59% -
  Horiz. % 109.50% 110.89% 109.78% 102.59% 140.88% 151.59% 100.00%
EY 2.82 2.78 2.81 3.01 2.19 2.04 3.09 -1.51%
  YoY % 1.44% -1.07% -6.64% 37.44% 7.35% -33.98% -
  Horiz. % 91.26% 89.97% 90.94% 97.41% 70.87% 66.02% 100.00%
DY 0.52 0.59 0.57 0.48 0.42 0.43 0.72 -5.28%
  YoY % -11.86% 3.51% 18.75% 14.29% -2.33% -40.28% -
  Horiz. % 72.22% 81.94% 79.17% 66.67% 58.33% 59.72% 100.00%
P/NAPS 2.38 2.14 2.23 2.80 3.35 3.47 2.15 1.71%
  YoY % 11.21% -4.04% -20.36% -16.42% -3.46% 61.40% -
  Horiz. % 110.70% 99.53% 103.72% 130.23% 155.81% 161.40% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 10/11/17 10/11/16 04/11/15 12/11/14 12/11/13 08/11/12 -
Price 5.6900 5.1000 5.2800 6.0000 7.0300 6.6000 4.2000 -
P/RPS 6.02 5.47 5.97 7.21 7.96 7.65 5.33 2.05%
  YoY % 10.05% -8.38% -17.20% -9.42% 4.05% 43.53% -
  Horiz. % 112.95% 102.63% 112.01% 135.27% 149.34% 143.53% 100.00%
P/EPS 35.06 35.80 35.78 31.77 44.58 46.39 32.49 1.28%
  YoY % -2.07% 0.06% 12.62% -28.73% -3.90% 42.78% -
  Horiz. % 107.91% 110.19% 110.13% 97.78% 137.21% 142.78% 100.00%
EY 2.85 2.79 2.79 3.15 2.24 2.16 3.08 -1.28%
  YoY % 2.15% 0.00% -11.43% 40.63% 3.70% -29.87% -
  Horiz. % 92.53% 90.58% 90.58% 102.27% 72.73% 70.13% 100.00%
DY 0.53 0.59 0.57 0.50 0.43 0.45 0.71 -4.75%
  YoY % -10.17% 3.51% 14.00% 16.28% -4.44% -36.62% -
  Horiz. % 74.65% 83.10% 80.28% 70.42% 60.56% 63.38% 100.00%
P/NAPS 2.35 2.14 2.24 2.68 3.27 3.27 2.15 1.49%
  YoY % 9.81% -4.46% -16.42% -18.04% 0.00% 52.09% -
  Horiz. % 109.30% 99.53% 104.19% 124.65% 152.09% 152.09% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers