Highlights

[SHANG] YoY Quarter Result on 2010-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -4.84%    YoY -     397.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 118,555 114,630 101,668 99,065 78,583 92,535 90,239 4.65%
  YoY % 3.42% 12.75% 2.63% 26.06% -15.08% 2.54% -
  Horiz. % 131.38% 127.03% 112.67% 109.78% 87.08% 102.54% 100.00%
PBT 24,929 24,827 17,314 21,095 5,890 3,128 13,972 10.12%
  YoY % 0.41% 43.39% -17.92% 258.15% 88.30% -77.61% -
  Horiz. % 178.42% 177.69% 123.92% 150.98% 42.16% 22.39% 100.00%
Tax -7,003 -6,602 -5,065 -3,135 -1,273 -3,384 -4,849 6.31%
  YoY % -6.07% -30.35% -61.56% -146.27% 62.38% 30.21% -
  Horiz. % 144.42% 136.15% 104.45% 64.65% 26.25% 69.79% 100.00%
NP 17,926 18,225 12,249 17,960 4,617 -256 9,123 11.90%
  YoY % -1.64% 48.79% -31.80% 289.00% 1,903.52% -102.81% -
  Horiz. % 196.49% 199.77% 134.27% 196.87% 50.61% -2.81% 100.00%
NP to SH 16,579 17,185 11,153 15,812 3,177 -1,789 8,202 12.43%
  YoY % -3.53% 54.08% -29.46% 397.70% 277.59% -121.81% -
  Horiz. % 202.13% 209.52% 135.98% 192.78% 38.73% -21.81% 100.00%
Tax Rate 28.09 % 26.59 % 29.25 % 14.86 % 21.61 % 108.18 % 34.71 % -3.46%
  YoY % 5.64% -9.09% 96.84% -31.24% -80.02% 211.67% -
  Horiz. % 80.93% 76.61% 84.27% 42.81% 62.26% 311.67% 100.00%
Total Cost 100,629 96,405 89,419 81,105 73,966 92,791 81,116 3.65%
  YoY % 4.38% 7.81% 10.25% 9.65% -20.29% 14.39% -
  Horiz. % 124.06% 118.85% 110.24% 99.99% 91.19% 114.39% 100.00%
Net Worth 878,548 850,432 440,486 764,966 738,211 717,563 680,413 4.35%
  YoY % 3.31% 93.07% -42.42% 3.62% 2.88% 5.46% -
  Horiz. % 129.12% 124.99% 64.74% 112.43% 108.49% 105.46% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 13,200 13,200 13,214 13,213 13,237 13,090 13,229 -0.04%
  YoY % 0.00% -0.11% 0.01% -0.18% 1.12% -1.05% -
  Horiz. % 99.78% 99.78% 99.89% 99.88% 100.06% 98.95% 100.00%
Div Payout % 79.62 % 76.81 % 118.48 % 83.57 % 416.67 % - % 161.29 % -11.09%
  YoY % 3.66% -35.17% 41.77% -79.94% 0.00% 0.00% -
  Horiz. % 49.36% 47.62% 73.46% 51.81% 258.34% 0.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 878,548 850,432 440,486 764,966 738,211 717,563 680,413 4.35%
  YoY % 3.31% 93.07% -42.42% 3.62% 2.88% 5.46% -
  Horiz. % 129.12% 124.99% 64.74% 112.43% 108.49% 105.46% 100.00%
NOSH 440,000 440,000 440,486 440,445 441,249 436,341 440,967 -0.04%
  YoY % 0.00% -0.11% 0.01% -0.18% 1.12% -1.05% -
  Horiz. % 99.78% 99.78% 99.89% 99.88% 100.06% 98.95% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.12 % 15.90 % 12.05 % 18.13 % 5.88 % -0.28 % 10.11 % 6.93%
  YoY % -4.91% 31.95% -33.54% 208.33% 2,200.00% -102.77% -
  Horiz. % 149.55% 157.27% 119.19% 179.33% 58.16% -2.77% 100.00%
ROE 1.89 % 2.02 % 2.53 % 2.07 % 0.43 % -0.25 % 1.21 % 7.71%
  YoY % -6.44% -20.16% 22.22% 381.40% 272.00% -120.66% -
  Horiz. % 156.20% 166.94% 209.09% 171.07% 35.54% -20.66% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.94 26.05 23.08 22.49 17.81 21.21 20.46 4.69%
  YoY % 3.42% 12.87% 2.62% 26.28% -16.03% 3.67% -
  Horiz. % 131.67% 127.32% 112.81% 109.92% 87.05% 103.67% 100.00%
EPS 3.77 3.91 2.53 3.59 0.72 -0.41 1.86 12.48%
  YoY % -3.58% 54.55% -29.53% 398.61% 275.61% -122.04% -
  Horiz. % 202.69% 210.22% 136.02% 193.01% 38.71% -22.04% 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 1.9967 1.9328 1.0000 1.7368 1.6730 1.6445 1.5430 4.39%
  YoY % 3.31% 93.28% -42.42% 3.81% 1.73% 6.58% -
  Horiz. % 129.40% 125.26% 64.81% 112.56% 108.43% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,042
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.94 26.05 23.11 22.51 17.86 21.03 20.51 4.65%
  YoY % 3.42% 12.72% 2.67% 26.04% -15.07% 2.54% -
  Horiz. % 131.35% 127.01% 112.68% 109.75% 87.08% 102.54% 100.00%
EPS 3.77 3.91 2.53 3.59 0.72 -0.41 1.86 12.48%
  YoY % -3.58% 54.55% -29.53% 398.61% 275.61% -122.04% -
  Horiz. % 202.69% 210.22% 136.02% 193.01% 38.71% -22.04% 100.00%
DPS 3.00 3.00 3.00 3.00 3.01 2.98 3.01 -0.06%
  YoY % 0.00% 0.00% 0.00% -0.33% 1.01% -1.00% -
  Horiz. % 99.67% 99.67% 99.67% 99.67% 100.00% 99.00% 100.00%
NAPS 1.9967 1.9328 1.0011 1.7386 1.6778 1.6308 1.5464 4.35%
  YoY % 3.31% 93.07% -42.42% 3.62% 2.88% 5.46% -
  Horiz. % 129.12% 124.99% 64.74% 112.43% 108.50% 105.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 7.1800 3.2000 2.8200 2.2000 1.7000 2.0000 2.8200 -
P/RPS 26.65 12.28 12.22 9.78 9.55 9.43 13.78 11.61%
  YoY % 117.02% 0.49% 24.95% 2.41% 1.27% -31.57% -
  Horiz. % 193.40% 89.11% 88.68% 70.97% 69.30% 68.43% 100.00%
P/EPS 190.55 81.93 111.38 61.28 236.11 -487.80 151.61 3.88%
  YoY % 132.58% -26.44% 81.76% -74.05% 148.40% -421.75% -
  Horiz. % 125.68% 54.04% 73.46% 40.42% 155.74% -321.75% 100.00%
EY 0.52 1.22 0.90 1.63 0.42 -0.21 0.66 -3.89%
  YoY % -57.38% 35.56% -44.79% 288.10% 300.00% -131.82% -
  Horiz. % 78.79% 184.85% 136.36% 246.97% 63.64% -31.82% 100.00%
DY 0.42 0.94 1.06 1.36 1.76 1.50 1.06 -14.29%
  YoY % -55.32% -11.32% -22.06% -22.73% 17.33% 41.51% -
  Horiz. % 39.62% 88.68% 100.00% 128.30% 166.04% 141.51% 100.00%
P/NAPS 3.60 1.66 2.82 1.27 1.02 1.22 1.83 11.93%
  YoY % 116.87% -41.13% 122.05% 24.51% -16.39% -33.33% -
  Horiz. % 196.72% 90.71% 154.10% 69.40% 55.74% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 -
Price 6.4000 4.2200 2.5900 2.7000 1.8200 1.7400 2.4000 -
P/RPS 23.75 16.20 11.22 12.00 10.22 8.20 11.73 12.46%
  YoY % 46.60% 44.39% -6.50% 17.42% 24.63% -30.09% -
  Horiz. % 202.47% 138.11% 95.65% 102.30% 87.13% 69.91% 100.00%
P/EPS 169.85 108.05 102.29 75.21 252.78 -424.39 129.03 4.68%
  YoY % 57.20% 5.63% 36.01% -70.25% 159.56% -428.91% -
  Horiz. % 131.64% 83.74% 79.28% 58.29% 195.91% -328.91% 100.00%
EY 0.59 0.93 0.98 1.33 0.40 -0.24 0.78 -4.54%
  YoY % -36.56% -5.10% -26.32% 232.50% 266.67% -130.77% -
  Horiz. % 75.64% 119.23% 125.64% 170.51% 51.28% -30.77% 100.00%
DY 0.47 0.71 1.16 1.11 1.65 1.72 1.25 -15.03%
  YoY % -33.80% -38.79% 4.50% -32.73% -4.07% 37.60% -
  Horiz. % 37.60% 56.80% 92.80% 88.80% 132.00% 137.60% 100.00%
P/NAPS 3.21 2.18 2.59 1.55 1.09 1.06 1.56 12.77%
  YoY % 47.25% -15.83% 67.10% 42.20% 2.83% -32.05% -
  Horiz. % 205.77% 139.74% 166.03% 99.36% 69.87% 67.95% 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers