Highlights

[SHANG] YoY Quarter Result on 2007-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     -47.79%    YoY -     625.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 99,065 78,583 92,535 90,239 70,727 62,795 74,290 4.91%
  YoY % 26.06% -15.08% 2.54% 27.59% 12.63% -15.47% -
  Horiz. % 133.35% 105.78% 124.56% 121.47% 95.20% 84.53% 100.00%
PBT 21,095 5,890 3,128 13,972 4,467 18,105 11,168 11.18%
  YoY % 258.15% 88.30% -77.61% 212.78% -75.33% 62.11% -
  Horiz. % 188.89% 52.74% 28.01% 125.11% 40.00% 162.11% 100.00%
Tax -3,135 -1,273 -3,384 -4,849 -2,480 -1,870 -4,065 -4.24%
  YoY % -146.27% 62.38% 30.21% -95.52% -32.62% 54.00% -
  Horiz. % 77.12% 31.32% 83.25% 119.29% 61.01% 46.00% 100.00%
NP 17,960 4,617 -256 9,123 1,987 16,235 7,103 16.71%
  YoY % 289.00% 1,903.52% -102.81% 359.13% -87.76% 128.57% -
  Horiz. % 252.85% 65.00% -3.60% 128.44% 27.97% 228.57% 100.00%
NP to SH 15,812 3,177 -1,789 8,202 1,130 16,199 7,103 14.26%
  YoY % 397.70% 277.59% -121.81% 625.84% -93.02% 128.06% -
  Horiz. % 222.61% 44.73% -25.19% 115.47% 15.91% 228.06% 100.00%
Tax Rate 14.86 % 21.61 % 108.18 % 34.71 % 55.52 % 10.33 % 36.40 % -13.86%
  YoY % -31.24% -80.02% 211.67% -37.48% 437.46% -71.62% -
  Horiz. % 40.82% 59.37% 297.20% 95.36% 152.53% 28.38% 100.00%
Total Cost 81,105 73,966 92,791 81,116 68,740 46,560 67,187 3.19%
  YoY % 9.65% -20.29% 14.39% 18.00% 47.64% -30.70% -
  Horiz. % 120.72% 110.09% 138.11% 120.73% 102.31% 69.30% 100.00%
Net Worth 764,966 738,211 717,563 680,413 661,962 880,913 1,147,068 -6.53%
  YoY % 3.62% 2.88% 5.46% 2.79% -24.85% -23.20% -
  Horiz. % 66.69% 64.36% 62.56% 59.32% 57.71% 76.80% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,213 13,237 13,090 13,229 13,038 13,213 13,235 -0.03%
  YoY % -0.18% 1.12% -1.05% 1.46% -1.33% -0.16% -
  Horiz. % 99.83% 100.02% 98.90% 99.95% 98.51% 99.84% 100.00%
Div Payout % 83.57 % 416.67 % - % 161.29 % 1,153.85 % 81.57 % 186.34 % -12.50%
  YoY % -79.94% 0.00% 0.00% -86.02% 1,314.55% -56.23% -
  Horiz. % 44.85% 223.61% 0.00% 86.56% 619.22% 43.77% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 764,966 738,211 717,563 680,413 661,962 880,913 1,147,068 -6.53%
  YoY % 3.62% 2.88% 5.46% 2.79% -24.85% -23.20% -
  Horiz. % 66.69% 64.36% 62.56% 59.32% 57.71% 76.80% 100.00%
NOSH 440,445 441,249 436,341 440,967 434,615 440,456 441,180 -0.03%
  YoY % -0.18% 1.12% -1.05% 1.46% -1.33% -0.16% -
  Horiz. % 99.83% 100.02% 98.90% 99.95% 98.51% 99.84% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.13 % 5.88 % -0.28 % 10.11 % 2.81 % 25.85 % 9.56 % 11.25%
  YoY % 208.33% 2,200.00% -102.77% 259.79% -89.13% 170.40% -
  Horiz. % 189.64% 61.51% -2.93% 105.75% 29.39% 270.40% 100.00%
ROE 2.07 % 0.43 % -0.25 % 1.21 % 0.17 % 1.84 % 0.62 % 22.24%
  YoY % 381.40% 272.00% -120.66% 611.76% -90.76% 196.77% -
  Horiz. % 333.87% 69.35% -40.32% 195.16% 27.42% 296.77% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.49 17.81 21.21 20.46 16.27 14.26 16.84 4.94%
  YoY % 26.28% -16.03% 3.67% 25.75% 14.10% -15.32% -
  Horiz. % 133.55% 105.76% 125.95% 121.50% 96.62% 84.68% 100.00%
EPS 3.59 0.72 -0.41 1.86 0.26 3.68 1.61 14.29%
  YoY % 398.61% 275.61% -122.04% 615.38% -92.93% 128.57% -
  Horiz. % 222.98% 44.72% -25.47% 115.53% 16.15% 228.57% 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 1.7368 1.6730 1.6445 1.5430 1.5231 2.0000 2.6000 -6.50%
  YoY % 3.81% 1.73% 6.58% 1.31% -23.84% -23.08% -
  Horiz. % 66.80% 64.35% 63.25% 59.35% 58.58% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.51 17.86 21.03 20.51 16.07 14.27 16.88 4.91%
  YoY % 26.04% -15.07% 2.54% 27.63% 12.61% -15.46% -
  Horiz. % 133.35% 105.81% 124.59% 121.50% 95.20% 84.54% 100.00%
EPS 3.59 0.72 -0.41 1.86 0.26 3.68 1.61 14.29%
  YoY % 398.61% 275.61% -122.04% 615.38% -92.93% 128.57% -
  Horiz. % 222.98% 44.72% -25.47% 115.53% 16.15% 228.57% 100.00%
DPS 3.00 3.01 2.98 3.01 2.96 3.00 3.01 -0.06%
  YoY % -0.33% 1.01% -1.00% 1.69% -1.33% -0.33% -
  Horiz. % 99.67% 100.00% 99.00% 100.00% 98.34% 99.67% 100.00%
NAPS 1.7386 1.6778 1.6308 1.5464 1.5045 2.0021 2.6070 -6.53%
  YoY % 3.62% 2.88% 5.46% 2.78% -24.85% -23.20% -
  Horiz. % 66.69% 64.36% 62.55% 59.32% 57.71% 76.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.2000 1.7000 2.0000 2.8200 1.7700 1.2800 1.0600 -
P/RPS 9.78 9.55 9.43 13.78 10.88 8.98 6.29 7.63%
  YoY % 2.41% 1.27% -31.57% 26.65% 21.16% 42.77% -
  Horiz. % 155.48% 151.83% 149.92% 219.08% 172.97% 142.77% 100.00%
P/EPS 61.28 236.11 -487.80 151.61 680.77 34.80 65.84 -1.19%
  YoY % -74.05% 148.40% -421.75% -77.73% 1,856.24% -47.14% -
  Horiz. % 93.07% 358.61% -740.89% 230.27% 1,033.98% 52.86% 100.00%
EY 1.63 0.42 -0.21 0.66 0.15 2.87 1.52 1.17%
  YoY % 288.10% 300.00% -131.82% 340.00% -94.77% 88.82% -
  Horiz. % 107.24% 27.63% -13.82% 43.42% 9.87% 188.82% 100.00%
DY 1.36 1.76 1.50 1.06 1.69 2.34 2.83 -11.49%
  YoY % -22.73% 17.33% 41.51% -37.28% -27.78% -17.31% -
  Horiz. % 48.06% 62.19% 53.00% 37.46% 59.72% 82.69% 100.00%
P/NAPS 1.27 1.02 1.22 1.83 1.16 0.64 0.41 20.73%
  YoY % 24.51% -16.39% -33.33% 57.76% 81.25% 56.10% -
  Horiz. % 309.76% 248.78% 297.56% 446.34% 282.93% 156.10% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 28/08/07 23/08/06 23/08/05 23/08/04 -
Price 2.7000 1.8200 1.7400 2.4000 1.7500 1.3000 1.2000 -
P/RPS 12.00 10.22 8.20 11.73 10.75 9.12 7.13 9.06%
  YoY % 17.42% 24.63% -30.09% 9.12% 17.87% 27.91% -
  Horiz. % 168.30% 143.34% 115.01% 164.52% 150.77% 127.91% 100.00%
P/EPS 75.21 252.78 -424.39 129.03 673.08 35.35 74.53 0.15%
  YoY % -70.25% 159.56% -428.91% -80.83% 1,804.05% -52.57% -
  Horiz. % 100.91% 339.17% -569.42% 173.12% 903.10% 47.43% 100.00%
EY 1.33 0.40 -0.24 0.78 0.15 2.83 1.34 -0.12%
  YoY % 232.50% 266.67% -130.77% 420.00% -94.70% 111.19% -
  Horiz. % 99.25% 29.85% -17.91% 58.21% 11.19% 211.19% 100.00%
DY 1.11 1.65 1.72 1.25 1.71 2.31 2.50 -12.65%
  YoY % -32.73% -4.07% 37.60% -26.90% -25.97% -7.60% -
  Horiz. % 44.40% 66.00% 68.80% 50.00% 68.40% 92.40% 100.00%
P/NAPS 1.55 1.09 1.06 1.56 1.15 0.65 0.46 22.43%
  YoY % 42.20% 2.83% -32.05% 35.65% 76.92% 41.30% -
  Horiz. % 336.96% 236.96% 230.43% 339.13% 250.00% 141.30% 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.
 


 

261  244  519  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 JAG 0.055+0.005 
 HSI-C5D 0.40-0.035 
 DAYANG 1.380.00 
 PERDANA 0.390.00 
 DYNACIA 0.090.00 
 HSI-C3V 0.105-0.035 
 FGV 1.19+0.07 
 HUAAN 0.26+0.005 
 DESTINI 0.33-0.015 
Partners & Brokers