Highlights

[SHANG] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 10-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     85.29%    YoY -     -21.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 398,925 415,725 410,424 389,097 366,301 388,629 379,482 0.84%
  YoY % -4.04% 1.29% 5.48% 6.22% -5.75% 2.41% -
  Horiz. % 105.12% 109.55% 108.15% 102.53% 96.53% 102.41% 100.00%
PBT 76,370 100,738 94,368 94,081 109,690 101,821 93,492 -3.31%
  YoY % -24.19% 6.75% 0.31% -14.23% 7.73% 8.91% -
  Horiz. % 81.69% 107.75% 100.94% 100.63% 117.33% 108.91% 100.00%
Tax -16,712 -21,191 -25,742 -23,616 -21,782 -25,215 -24,681 -6.29%
  YoY % 21.14% 17.68% -9.00% -8.42% 13.61% -2.16% -
  Horiz. % 67.71% 85.86% 104.30% 95.68% 88.25% 102.16% 100.00%
NP 59,658 79,547 68,626 70,465 87,908 76,606 68,811 -2.35%
  YoY % -25.00% 15.91% -2.61% -19.84% 14.75% 11.33% -
  Horiz. % 86.70% 115.60% 99.73% 102.40% 127.75% 111.33% 100.00%
NP to SH 52,927 71,410 62,675 64,922 83,104 69,388 62,604 -2.76%
  YoY % -25.88% 13.94% -3.46% -21.88% 19.77% 10.84% -
  Horiz. % 84.54% 114.07% 100.11% 103.70% 132.75% 110.84% 100.00%
Tax Rate 21.88 % 21.04 % 27.28 % 25.10 % 19.86 % 24.76 % 26.40 % -3.08%
  YoY % 3.99% -22.87% 8.69% 26.38% -19.79% -6.21% -
  Horiz. % 82.88% 79.70% 103.33% 95.08% 75.23% 93.79% 100.00%
Total Cost 339,267 336,178 341,798 318,632 278,393 312,023 310,671 1.48%
  YoY % 0.92% -1.64% 7.27% 14.45% -10.78% 0.44% -
  Horiz. % 109.20% 108.21% 110.02% 102.56% 89.61% 100.44% 100.00%
Net Worth 1,047,112 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 % 24.94 % 18.48 % 21.06 % 20.33 % 15.88 % 19.02 % 21.08 % 2.84%
  YoY % 34.96% -12.25% 3.59% 28.02% -16.51% -9.77% -
  Horiz. % 118.31% 87.67% 99.91% 96.44% 75.33% 90.23% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,047,112 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.95 % 19.13 % 16.72 % 18.11 % 24.00 % 19.71 % 18.13 % -3.16%
  YoY % -21.85% 14.41% -7.68% -24.54% 21.77% 8.71% -
  Horiz. % 82.46% 105.52% 92.22% 99.89% 132.38% 108.71% 100.00%
ROE 5.05 % 6.70 % 5.96 % 6.27 % 8.43 % 7.34 % 7.05 % -5.41%
  YoY % -24.63% 12.42% -4.94% -25.62% 14.85% 4.11% -
  Horiz. % 71.63% 95.04% 84.54% 88.94% 119.57% 104.11% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 90.66 94.48 93.28 88.43 83.25 88.32 86.25 0.83%
  YoY % -4.04% 1.29% 5.48% 6.22% -5.74% 2.40% -
  Horiz. % 105.11% 109.54% 108.15% 102.53% 96.52% 102.40% 100.00%
EPS 12.03 16.23 14.24 14.76 18.89 15.77 14.23 -2.76%
  YoY % -25.88% 13.97% -3.52% -21.86% 19.78% 10.82% -
  Horiz. % 84.54% 114.05% 100.07% 103.72% 132.75% 110.82% 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 2.3798 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 90.66 94.48 93.28 88.43 83.25 88.32 86.25 0.83%
  YoY % -4.04% 1.29% 5.48% 6.22% -5.74% 2.40% -
  Horiz. % 105.11% 109.54% 108.15% 102.53% 96.52% 102.40% 100.00%
EPS 12.03 16.23 14.24 14.76 18.89 15.77 14.23 -2.76%
  YoY % -25.88% 13.97% -3.52% -21.86% 19.78% 10.82% -
  Horiz. % 84.54% 114.05% 100.07% 103.72% 132.75% 110.82% 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 2.3798 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.2000 5.7600 5.1200 5.2500 6.2800 7.2000 6.9900 -
P/RPS 5.74 6.10 5.49 5.94 7.54 8.15 8.10 -5.58%
  YoY % -5.90% 11.11% -7.58% -21.22% -7.48% 0.62% -
  Horiz. % 70.86% 75.31% 67.78% 73.33% 93.09% 100.62% 100.00%
P/EPS 43.23 35.49 35.94 35.58 33.25 45.66 49.13 -2.11%
  YoY % 21.81% -1.25% 1.01% 7.01% -27.18% -7.06% -
  Horiz. % 87.99% 72.24% 73.15% 72.42% 67.68% 92.94% 100.00%
EY 2.31 2.82 2.78 2.81 3.01 2.19 2.04 2.09%
  YoY % -18.09% 1.44% -1.07% -6.64% 37.44% 7.35% -
  Horiz. % 113.24% 138.24% 136.27% 137.75% 147.55% 107.35% 100.00%
DY 0.58 0.52 0.59 0.57 0.48 0.42 0.43 5.11%
  YoY % 11.54% -11.86% 3.51% 18.75% 14.29% -2.33% -
  Horiz. % 134.88% 120.93% 137.21% 132.56% 111.63% 97.67% 100.00%
P/NAPS 2.19 2.38 2.14 2.23 2.80 3.35 3.47 -7.38%
  YoY % -7.98% 11.21% -4.04% -20.36% -16.42% -3.46% -
  Horiz. % 63.11% 68.59% 61.67% 64.27% 80.69% 96.54% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 08/11/18 10/11/17 10/11/16 04/11/15 12/11/14 12/11/13 -
Price 5.0000 5.6900 5.1000 5.2800 6.0000 7.0300 6.6000 -
P/RPS 5.51 6.02 5.47 5.97 7.21 7.96 7.65 -5.32%
  YoY % -8.47% 10.05% -8.38% -17.20% -9.42% 4.05% -
  Horiz. % 72.03% 78.69% 71.50% 78.04% 94.25% 104.05% 100.00%
P/EPS 41.57 35.06 35.80 35.78 31.77 44.58 46.39 -1.81%
  YoY % 18.57% -2.07% 0.06% 12.62% -28.73% -3.90% -
  Horiz. % 89.61% 75.58% 77.17% 77.13% 68.48% 96.10% 100.00%
EY 2.41 2.85 2.79 2.79 3.15 2.24 2.16 1.84%
  YoY % -15.44% 2.15% 0.00% -11.43% 40.63% 3.70% -
  Horiz. % 111.57% 131.94% 129.17% 129.17% 145.83% 103.70% 100.00%
DY 0.60 0.53 0.59 0.57 0.50 0.43 0.45 4.91%
  YoY % 13.21% -10.17% 3.51% 14.00% 16.28% -4.44% -
  Horiz. % 133.33% 117.78% 131.11% 126.67% 111.11% 95.56% 100.00%
P/NAPS 2.10 2.35 2.14 2.24 2.68 3.27 3.27 -7.11%
  YoY % -10.64% 9.81% -4.46% -16.42% -18.04% 0.00% -
  Horiz. % 64.22% 71.87% 65.44% 68.50% 81.96% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers