Highlights

[SHANG] YoY Cumulative Quarter Result on 2007-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 21-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -55.97%    YoY -     57.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 99,632 90,458 112,827 97,468 79,311 67,668 80,702 3.57%
  YoY % 10.14% -19.83% 15.76% 22.89% 17.21% -16.15% -
  Horiz. % 123.46% 112.09% 139.81% 120.78% 98.28% 83.85% 100.00%
PBT 21,608 14,012 35,463 23,208 15,694 8,038 15,919 5.22%
  YoY % 54.21% -60.49% 52.81% 47.88% 95.25% -49.51% -
  Horiz. % 135.74% 88.02% 222.77% 145.79% 98.59% 50.49% 100.00%
Tax -2,676 -2,087 -7,213 -5,966 -4,274 -3,422 -5,518 -11.36%
  YoY % -28.22% 71.07% -20.90% -39.59% -24.90% 37.98% -
  Horiz. % 48.50% 37.82% 130.72% 108.12% 77.46% 62.02% 100.00%
NP 18,932 11,925 28,250 17,242 11,420 4,616 10,401 10.49%
  YoY % 58.76% -57.79% 63.84% 50.98% 147.40% -55.62% -
  Horiz. % 182.02% 114.65% 271.61% 165.77% 109.80% 44.38% 100.00%
NP to SH 16,616 10,129 25,561 15,710 9,948 4,616 10,401 8.12%
  YoY % 64.04% -60.37% 62.71% 57.92% 115.51% -55.62% -
  Horiz. % 159.75% 97.38% 245.76% 151.04% 95.64% 44.38% 100.00%
Tax Rate 12.38 % 14.89 % 20.34 % 25.71 % 27.23 % 42.57 % 34.66 % -15.76%
  YoY % -16.86% -26.79% -20.89% -5.58% -36.03% 22.82% -
  Horiz. % 35.72% 42.96% 58.68% 74.18% 78.56% 122.82% 100.00%
Total Cost 80,700 78,533 84,577 80,226 67,891 63,052 70,301 2.32%
  YoY % 2.76% -7.15% 5.42% 18.17% 7.67% -10.31% -
  Horiz. % 114.79% 111.71% 120.31% 114.12% 96.57% 89.69% 100.00%
Net Worth 764,160 750,118 748,088 686,883 685,179 881,599 1,150,280 -6.59%
  YoY % 1.87% 0.27% 8.91% 0.25% -22.28% -23.36% -
  Horiz. % 66.43% 65.21% 65.04% 59.71% 59.57% 76.64% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 764,160 750,118 748,088 686,883 685,179 881,599 1,150,280 -6.59%
  YoY % 1.87% 0.27% 8.91% 0.25% -22.28% -23.36% -
  Horiz. % 66.43% 65.21% 65.04% 59.71% 59.57% 76.64% 100.00%
NOSH 439,576 440,391 439,948 440,056 440,176 440,799 440,720 -0.04%
  YoY % -0.18% 0.10% -0.02% -0.03% -0.14% 0.02% -
  Horiz. % 99.74% 99.93% 99.82% 99.85% 99.88% 100.02% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.00 % 13.18 % 25.04 % 17.69 % 14.40 % 6.82 % 12.89 % 6.68%
  YoY % 44.16% -47.36% 41.55% 22.85% 111.14% -47.09% -
  Horiz. % 147.40% 102.25% 194.26% 137.24% 111.71% 52.91% 100.00%
ROE 2.17 % 1.35 % 3.42 % 2.29 % 1.45 % 0.52 % 0.90 % 15.79%
  YoY % 60.74% -60.53% 49.34% 57.93% 178.85% -42.22% -
  Horiz. % 241.11% 150.00% 380.00% 254.44% 161.11% 57.78% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.67 20.54 25.65 22.15 18.02 15.35 18.31 3.62%
  YoY % 10.37% -19.92% 15.80% 22.92% 17.39% -16.17% -
  Horiz. % 123.81% 112.18% 140.09% 120.97% 98.42% 83.83% 100.00%
EPS 3.78 2.30 5.81 3.57 2.26 1.05 2.36 8.16%
  YoY % 64.35% -60.41% 62.75% 57.96% 115.24% -55.51% -
  Horiz. % 160.17% 97.46% 246.19% 151.27% 95.76% 44.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7384 1.7033 1.7004 1.5609 1.5566 2.0000 2.6100 -6.55%
  YoY % 2.06% 0.17% 8.94% 0.28% -22.17% -23.37% -
  Horiz. % 66.61% 65.26% 65.15% 59.80% 59.64% 76.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.64 20.56 25.64 22.15 18.03 15.38 18.34 3.57%
  YoY % 10.12% -19.81% 15.76% 22.85% 17.23% -16.14% -
  Horiz. % 123.45% 112.10% 139.80% 120.77% 98.31% 83.86% 100.00%
EPS 3.78 2.30 5.81 3.57 2.26 1.05 2.36 8.16%
  YoY % 64.35% -60.41% 62.75% 57.96% 115.24% -55.51% -
  Horiz. % 160.17% 97.46% 246.19% 151.27% 95.76% 44.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7367 1.7048 1.7002 1.5611 1.5572 2.0036 2.6143 -6.59%
  YoY % 1.87% 0.27% 8.91% 0.25% -22.28% -23.36% -
  Horiz. % 66.43% 65.21% 65.03% 59.71% 59.56% 76.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.9000 1.5500 2.5000 2.7900 1.3800 1.2500 1.2500 -
P/RPS 8.38 7.55 9.75 12.60 7.66 8.14 6.83 3.47%
  YoY % 10.99% -22.56% -22.62% 64.49% -5.90% 19.18% -
  Horiz. % 122.69% 110.54% 142.75% 184.48% 112.15% 119.18% 100.00%
P/EPS 50.26 67.39 43.03 78.15 61.06 119.37 52.97 -0.87%
  YoY % -25.42% 56.61% -44.94% 27.99% -48.85% 125.35% -
  Horiz. % 94.88% 127.22% 81.23% 147.54% 115.27% 225.35% 100.00%
EY 1.99 1.48 2.32 1.28 1.64 0.84 1.89 0.86%
  YoY % 34.46% -36.21% 81.25% -21.95% 95.24% -55.56% -
  Horiz. % 105.29% 78.31% 122.75% 67.72% 86.77% 44.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.09 0.91 1.47 1.79 0.89 0.63 0.48 14.64%
  YoY % 19.78% -38.10% -17.88% 101.12% 41.27% 31.25% -
  Horiz. % 227.08% 189.58% 306.25% 372.92% 185.42% 131.25% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 15/05/08 21/05/07 12/06/06 19/05/05 21/05/04 -
Price 2.1500 1.9000 2.3200 2.6300 1.4800 1.3200 1.2000 -
P/RPS 9.49 9.25 9.05 11.87 8.21 8.60 6.55 6.37%
  YoY % 2.59% 2.21% -23.76% 44.58% -4.53% 31.30% -
  Horiz. % 144.89% 141.22% 138.17% 181.22% 125.34% 131.30% 100.00%
P/EPS 56.88 82.61 39.93 73.67 65.49 126.05 50.85 1.88%
  YoY % -31.15% 106.89% -45.80% 12.49% -48.04% 147.89% -
  Horiz. % 111.86% 162.46% 78.53% 144.88% 128.79% 247.89% 100.00%
EY 1.76 1.21 2.50 1.36 1.53 0.79 1.97 -1.86%
  YoY % 45.45% -51.60% 83.82% -11.11% 93.67% -59.90% -
  Horiz. % 89.34% 61.42% 126.90% 69.04% 77.66% 40.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.12 1.36 1.68 0.95 0.66 0.46 17.96%
  YoY % 10.71% -17.65% -19.05% 76.84% 43.94% 43.48% -
  Horiz. % 269.57% 243.48% 295.65% 365.22% 206.52% 143.48% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers