Highlights

[SHANG] YoY Quarter Result on 2008-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 27-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -107.00%    YoY -     -121.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 101,668 99,065 78,583 92,535 90,239 70,727 62,795 8.36%
  YoY % 2.63% 26.06% -15.08% 2.54% 27.59% 12.63% -
  Horiz. % 161.90% 157.76% 125.14% 147.36% 143.70% 112.63% 100.00%
PBT 17,314 21,095 5,890 3,128 13,972 4,467 18,105 -0.74%
  YoY % -17.92% 258.15% 88.30% -77.61% 212.78% -75.33% -
  Horiz. % 95.63% 116.51% 32.53% 17.28% 77.17% 24.67% 100.00%
Tax -5,065 -3,135 -1,273 -3,384 -4,849 -2,480 -1,870 18.06%
  YoY % -61.56% -146.27% 62.38% 30.21% -95.52% -32.62% -
  Horiz. % 270.86% 167.65% 68.07% 180.96% 259.30% 132.62% 100.00%
NP 12,249 17,960 4,617 -256 9,123 1,987 16,235 -4.58%
  YoY % -31.80% 289.00% 1,903.52% -102.81% 359.13% -87.76% -
  Horiz. % 75.45% 110.63% 28.44% -1.58% 56.19% 12.24% 100.00%
NP to SH 11,153 15,812 3,177 -1,789 8,202 1,130 16,199 -6.03%
  YoY % -29.46% 397.70% 277.59% -121.81% 625.84% -93.02% -
  Horiz. % 68.85% 97.61% 19.61% -11.04% 50.63% 6.98% 100.00%
Tax Rate 29.25 % 14.86 % 21.61 % 108.18 % 34.71 % 55.52 % 10.33 % 18.93%
  YoY % 96.84% -31.24% -80.02% 211.67% -37.48% 437.46% -
  Horiz. % 283.16% 143.85% 209.20% 1,047.24% 336.01% 537.46% 100.00%
Total Cost 89,419 81,105 73,966 92,791 81,116 68,740 46,560 11.48%
  YoY % 10.25% 9.65% -20.29% 14.39% 18.00% 47.64% -
  Horiz. % 192.05% 174.19% 158.86% 199.29% 174.22% 147.64% 100.00%
Net Worth 440,486 764,966 738,211 717,563 680,413 661,962 880,913 -10.90%
  YoY % -42.42% 3.62% 2.88% 5.46% 2.79% -24.85% -
  Horiz. % 50.00% 86.84% 83.80% 81.46% 77.24% 75.15% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 13,214 13,213 13,237 13,090 13,229 13,038 13,213 0.00%
  YoY % 0.01% -0.18% 1.12% -1.05% 1.46% -1.33% -
  Horiz. % 100.01% 100.00% 100.18% 99.07% 100.12% 98.67% 100.00%
Div Payout % 118.48 % 83.57 % 416.67 % - % 161.29 % 1,153.85 % 81.57 % 6.42%
  YoY % 41.77% -79.94% 0.00% 0.00% -86.02% 1,314.55% -
  Horiz. % 145.25% 102.45% 510.81% 0.00% 197.73% 1,414.55% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 440,486 764,966 738,211 717,563 680,413 661,962 880,913 -10.90%
  YoY % -42.42% 3.62% 2.88% 5.46% 2.79% -24.85% -
  Horiz. % 50.00% 86.84% 83.80% 81.46% 77.24% 75.15% 100.00%
NOSH 440,486 440,445 441,249 436,341 440,967 434,615 440,456 0.00%
  YoY % 0.01% -0.18% 1.12% -1.05% 1.46% -1.33% -
  Horiz. % 100.01% 100.00% 100.18% 99.07% 100.12% 98.67% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.05 % 18.13 % 5.88 % -0.28 % 10.11 % 2.81 % 25.85 % -11.94%
  YoY % -33.54% 208.33% 2,200.00% -102.77% 259.79% -89.13% -
  Horiz. % 46.62% 70.14% 22.75% -1.08% 39.11% 10.87% 100.00%
ROE 2.53 % 2.07 % 0.43 % -0.25 % 1.21 % 0.17 % 1.84 % 5.45%
  YoY % 22.22% 381.40% 272.00% -120.66% 611.76% -90.76% -
  Horiz. % 137.50% 112.50% 23.37% -13.59% 65.76% 9.24% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.08 22.49 17.81 21.21 20.46 16.27 14.26 8.35%
  YoY % 2.62% 26.28% -16.03% 3.67% 25.75% 14.10% -
  Horiz. % 161.85% 157.71% 124.89% 148.74% 143.48% 114.10% 100.00%
EPS 2.53 3.59 0.72 -0.41 1.86 0.26 3.68 -6.05%
  YoY % -29.53% 398.61% 275.61% -122.04% 615.38% -92.93% -
  Horiz. % 68.75% 97.55% 19.57% -11.14% 50.54% 7.07% 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 1.0000 1.7368 1.6730 1.6445 1.5430 1.5231 2.0000 -10.91%
  YoY % -42.42% 3.81% 1.73% 6.58% 1.31% -23.84% -
  Horiz. % 50.00% 86.84% 83.65% 82.22% 77.15% 76.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.11 22.51 17.86 21.03 20.51 16.07 14.27 8.36%
  YoY % 2.67% 26.04% -15.07% 2.54% 27.63% 12.61% -
  Horiz. % 161.95% 157.74% 125.16% 147.37% 143.73% 112.61% 100.00%
EPS 2.53 3.59 0.72 -0.41 1.86 0.26 3.68 -6.05%
  YoY % -29.53% 398.61% 275.61% -122.04% 615.38% -92.93% -
  Horiz. % 68.75% 97.55% 19.57% -11.14% 50.54% 7.07% 100.00%
DPS 3.00 3.00 3.01 2.98 3.01 2.96 3.00 -
  YoY % 0.00% -0.33% 1.01% -1.00% 1.69% -1.33% -
  Horiz. % 100.00% 100.00% 100.33% 99.33% 100.33% 98.67% 100.00%
NAPS 1.0011 1.7386 1.6778 1.6308 1.5464 1.5045 2.0021 -10.90%
  YoY % -42.42% 3.62% 2.88% 5.46% 2.78% -24.85% -
  Horiz. % 50.00% 86.84% 83.80% 81.45% 77.24% 75.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.8200 2.2000 1.7000 2.0000 2.8200 1.7700 1.2800 -
P/RPS 12.22 9.78 9.55 9.43 13.78 10.88 8.98 5.27%
  YoY % 24.95% 2.41% 1.27% -31.57% 26.65% 21.16% -
  Horiz. % 136.08% 108.91% 106.35% 105.01% 153.45% 121.16% 100.00%
P/EPS 111.38 61.28 236.11 -487.80 151.61 680.77 34.80 21.39%
  YoY % 81.76% -74.05% 148.40% -421.75% -77.73% 1,856.24% -
  Horiz. % 320.06% 176.09% 678.48% -1,401.72% 435.66% 1,956.24% 100.00%
EY 0.90 1.63 0.42 -0.21 0.66 0.15 2.87 -17.57%
  YoY % -44.79% 288.10% 300.00% -131.82% 340.00% -94.77% -
  Horiz. % 31.36% 56.79% 14.63% -7.32% 23.00% 5.23% 100.00%
DY 1.06 1.36 1.76 1.50 1.06 1.69 2.34 -12.36%
  YoY % -22.06% -22.73% 17.33% 41.51% -37.28% -27.78% -
  Horiz. % 45.30% 58.12% 75.21% 64.10% 45.30% 72.22% 100.00%
P/NAPS 2.82 1.27 1.02 1.22 1.83 1.16 0.64 28.03%
  YoY % 122.05% 24.51% -16.39% -33.33% 57.76% 81.25% -
  Horiz. % 440.62% 198.44% 159.38% 190.63% 285.94% 181.25% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 23/08/06 23/08/05 -
Price 2.5900 2.7000 1.8200 1.7400 2.4000 1.7500 1.3000 -
P/RPS 11.22 12.00 10.22 8.20 11.73 10.75 9.12 3.51%
  YoY % -6.50% 17.42% 24.63% -30.09% 9.12% 17.87% -
  Horiz. % 123.03% 131.58% 112.06% 89.91% 128.62% 117.87% 100.00%
P/EPS 102.29 75.21 252.78 -424.39 129.03 673.08 35.35 19.36%
  YoY % 36.01% -70.25% 159.56% -428.91% -80.83% 1,804.05% -
  Horiz. % 289.36% 212.76% 715.08% -1,200.54% 365.01% 1,904.05% 100.00%
EY 0.98 1.33 0.40 -0.24 0.78 0.15 2.83 -16.19%
  YoY % -26.32% 232.50% 266.67% -130.77% 420.00% -94.70% -
  Horiz. % 34.63% 47.00% 14.13% -8.48% 27.56% 5.30% 100.00%
DY 1.16 1.11 1.65 1.72 1.25 1.71 2.31 -10.84%
  YoY % 4.50% -32.73% -4.07% 37.60% -26.90% -25.97% -
  Horiz. % 50.22% 48.05% 71.43% 74.46% 54.11% 74.03% 100.00%
P/NAPS 2.59 1.55 1.09 1.06 1.56 1.15 0.65 25.90%
  YoY % 67.10% 42.20% 2.83% -32.05% 35.65% 76.92% -
  Horiz. % 398.46% 238.46% 167.69% 163.08% 240.00% 176.92% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers