Highlights

[SHANG] YoY Cumulative Quarter Result on 2008-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 15-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -66.91%    YoY -     62.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 112,643 99,632 90,458 112,827 97,468 79,311 67,668 8.86%
  YoY % 13.06% 10.14% -19.83% 15.76% 22.89% 17.21% -
  Horiz. % 166.46% 147.24% 133.68% 166.74% 144.04% 117.21% 100.00%
PBT 27,450 21,608 14,012 35,463 23,208 15,694 8,038 22.70%
  YoY % 27.04% 54.21% -60.49% 52.81% 47.88% 95.25% -
  Horiz. % 341.50% 268.82% 174.32% 441.19% 288.73% 195.25% 100.00%
Tax -6,534 -2,676 -2,087 -7,213 -5,966 -4,274 -3,422 11.38%
  YoY % -144.17% -28.22% 71.07% -20.90% -39.59% -24.90% -
  Horiz. % 190.94% 78.20% 60.99% 210.78% 174.34% 124.90% 100.00%
NP 20,916 18,932 11,925 28,250 17,242 11,420 4,616 28.62%
  YoY % 10.48% 58.76% -57.79% 63.84% 50.98% 147.40% -
  Horiz. % 453.12% 410.14% 258.34% 612.00% 373.53% 247.40% 100.00%
NP to SH 18,688 16,616 10,129 25,561 15,710 9,948 4,616 26.23%
  YoY % 12.47% 64.04% -60.37% 62.71% 57.92% 115.51% -
  Horiz. % 404.85% 359.97% 219.43% 553.75% 340.34% 215.51% 100.00%
Tax Rate 23.80 % 12.38 % 14.89 % 20.34 % 25.71 % 27.23 % 42.57 % -9.23%
  YoY % 92.25% -16.86% -26.79% -20.89% -5.58% -36.03% -
  Horiz. % 55.91% 29.08% 34.98% 47.78% 60.39% 63.97% 100.00%
Total Cost 91,727 80,700 78,533 84,577 80,226 67,891 63,052 6.44%
  YoY % 13.66% 2.76% -7.15% 5.42% 18.17% 7.67% -
  Horiz. % 145.48% 127.99% 124.55% 134.14% 127.24% 107.67% 100.00%
Net Worth 440,342 764,160 750,118 748,088 686,883 685,179 881,599 -10.92%
  YoY % -42.38% 1.87% 0.27% 8.91% 0.25% -22.28% -
  Horiz. % 49.95% 86.68% 85.09% 84.86% 77.91% 77.72% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 440,342 764,160 750,118 748,088 686,883 685,179 881,599 -10.92%
  YoY % -42.38% 1.87% 0.27% 8.91% 0.25% -22.28% -
  Horiz. % 49.95% 86.68% 85.09% 84.86% 77.91% 77.72% 100.00%
NOSH 440,342 439,576 440,391 439,948 440,056 440,176 440,799 -0.02%
  YoY % 0.17% -0.18% 0.10% -0.02% -0.03% -0.14% -
  Horiz. % 99.90% 99.72% 99.91% 99.81% 99.83% 99.86% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 18.57 % 19.00 % 13.18 % 25.04 % 17.69 % 14.40 % 6.82 % 18.16%
  YoY % -2.26% 44.16% -47.36% 41.55% 22.85% 111.14% -
  Horiz. % 272.29% 278.59% 193.26% 367.16% 259.38% 211.14% 100.00%
ROE 4.24 % 2.17 % 1.35 % 3.42 % 2.29 % 1.45 % 0.52 % 41.85%
  YoY % 95.39% 60.74% -60.53% 49.34% 57.93% 178.85% -
  Horiz. % 815.38% 417.31% 259.62% 657.69% 440.38% 278.85% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.58 22.67 20.54 25.65 22.15 18.02 15.35 8.88%
  YoY % 12.84% 10.37% -19.92% 15.80% 22.92% 17.39% -
  Horiz. % 166.64% 147.69% 133.81% 167.10% 144.30% 117.39% 100.00%
EPS 4.25 3.78 2.30 5.81 3.57 2.26 1.05 26.23%
  YoY % 12.43% 64.35% -60.41% 62.75% 57.96% 115.24% -
  Horiz. % 404.76% 360.00% 219.05% 553.33% 340.00% 215.24% 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 1.0000 1.7384 1.7033 1.7004 1.5609 1.5566 2.0000 -10.91%
  YoY % -42.48% 2.06% 0.17% 8.94% 0.28% -22.17% -
  Horiz. % 50.00% 86.92% 85.17% 85.02% 78.04% 77.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.60 22.64 20.56 25.64 22.15 18.03 15.38 8.86%
  YoY % 13.07% 10.12% -19.81% 15.76% 22.85% 17.23% -
  Horiz. % 166.45% 147.20% 133.68% 166.71% 144.02% 117.23% 100.00%
EPS 4.25 3.78 2.30 5.81 3.57 2.26 1.05 26.23%
  YoY % 12.43% 64.35% -60.41% 62.75% 57.96% 115.24% -
  Horiz. % 404.76% 360.00% 219.05% 553.33% 340.00% 215.24% 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 1.0008 1.7367 1.7048 1.7002 1.5611 1.5572 2.0036 -10.92%
  YoY % -42.37% 1.87% 0.27% 8.91% 0.25% -22.28% -
  Horiz. % 49.95% 86.68% 85.09% 84.86% 77.91% 77.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.6500 1.9000 1.5500 2.5000 2.7900 1.3800 1.2500 -
P/RPS 10.36 8.38 7.55 9.75 12.60 7.66 8.14 4.10%
  YoY % 23.63% 10.99% -22.56% -22.62% 64.49% -5.90% -
  Horiz. % 127.27% 102.95% 92.75% 119.78% 154.79% 94.10% 100.00%
P/EPS 62.44 50.26 67.39 43.03 78.15 61.06 119.37 -10.23%
  YoY % 24.23% -25.42% 56.61% -44.94% 27.99% -48.85% -
  Horiz. % 52.31% 42.10% 56.45% 36.05% 65.47% 51.15% 100.00%
EY 1.60 1.99 1.48 2.32 1.28 1.64 0.84 11.33%
  YoY % -19.60% 34.46% -36.21% 81.25% -21.95% 95.24% -
  Horiz. % 190.48% 236.90% 176.19% 276.19% 152.38% 195.24% 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 2.65 1.09 0.91 1.47 1.79 0.89 0.63 27.04%
  YoY % 143.12% 19.78% -38.10% -17.88% 101.12% 41.27% -
  Horiz. % 420.63% 173.02% 144.44% 233.33% 284.13% 141.27% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/11 20/05/10 21/05/09 15/05/08 21/05/07 12/06/06 19/05/05 -
Price 2.6500 2.1500 1.9000 2.3200 2.6300 1.4800 1.3200 -
P/RPS 10.36 9.49 9.25 9.05 11.87 8.21 8.60 3.15%
  YoY % 9.17% 2.59% 2.21% -23.76% 44.58% -4.53% -
  Horiz. % 120.47% 110.35% 107.56% 105.23% 138.02% 95.47% 100.00%
P/EPS 62.44 56.88 82.61 39.93 73.67 65.49 126.05 -11.04%
  YoY % 9.77% -31.15% 106.89% -45.80% 12.49% -48.04% -
  Horiz. % 49.54% 45.12% 65.54% 31.68% 58.45% 51.96% 100.00%
EY 1.60 1.76 1.21 2.50 1.36 1.53 0.79 12.48%
  YoY % -9.09% 45.45% -51.60% 83.82% -11.11% 93.67% -
  Horiz. % 202.53% 222.78% 153.16% 316.46% 172.15% 193.67% 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 2.65 1.24 1.12 1.36 1.68 0.95 0.66 26.06%
  YoY % 113.71% 10.71% -17.65% -19.05% 76.84% 43.94% -
  Horiz. % 401.52% 187.88% 169.70% 206.06% 254.55% 143.94% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers