Highlights

[SHANG] YoY Quarter Result on 2013-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -30.43%    YoY -     -3.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 111,566 109,543 120,662 118,555 114,630 101,668 99,065 2.00%
  YoY % 1.85% -9.21% 1.78% 3.42% 12.75% 2.63% -
  Horiz. % 112.62% 110.58% 121.80% 119.67% 115.71% 102.63% 100.00%
PBT 21,846 22,911 25,405 24,929 24,827 17,314 21,095 0.58%
  YoY % -4.65% -9.82% 1.91% 0.41% 43.39% -17.92% -
  Horiz. % 103.56% 108.61% 120.43% 118.17% 117.69% 82.08% 100.00%
Tax -5,034 -5,849 -5,966 -7,003 -6,602 -5,065 -3,135 8.21%
  YoY % 13.93% 1.96% 14.81% -6.07% -30.35% -61.56% -
  Horiz. % 160.57% 186.57% 190.30% 223.38% 210.59% 161.56% 100.00%
NP 16,812 17,062 19,439 17,926 18,225 12,249 17,960 -1.09%
  YoY % -1.47% -12.23% 8.44% -1.64% 48.79% -31.80% -
  Horiz. % 93.61% 95.00% 108.23% 99.81% 101.48% 68.20% 100.00%
NP to SH 16,106 15,811 17,511 16,579 17,185 11,153 15,812 0.31%
  YoY % 1.87% -9.71% 5.62% -3.53% 54.08% -29.46% -
  Horiz. % 101.86% 99.99% 110.75% 104.85% 108.68% 70.54% 100.00%
Tax Rate 23.04 % 25.53 % 23.48 % 28.09 % 26.59 % 29.25 % 14.86 % 7.58%
  YoY % -9.75% 8.73% -16.41% 5.64% -9.09% 96.84% -
  Horiz. % 155.05% 171.80% 158.01% 189.03% 178.94% 196.84% 100.00%
Total Cost 94,754 92,481 101,223 100,629 96,405 89,419 81,105 2.62%
  YoY % 2.46% -8.64% 0.59% 4.38% 7.81% 10.25% -
  Horiz. % 116.83% 114.03% 124.80% 124.07% 118.86% 110.25% 100.00%
Net Worth 1,018,512 956,779 934,295 878,548 850,432 440,486 764,966 4.88%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.07% -42.42% -
  Horiz. % 133.14% 125.07% 122.14% 114.85% 111.17% 57.58% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,200 13,200 13,200 13,200 13,200 13,214 13,213 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.11% 0.01% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.90% 100.01% 100.00%
Div Payout % 81.96 % 83.49 % 75.38 % 79.62 % 76.81 % 118.48 % 83.57 % -0.32%
  YoY % -1.83% 10.76% -5.33% 3.66% -35.17% 41.77% -
  Horiz. % 98.07% 99.90% 90.20% 95.27% 91.91% 141.77% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,018,512 956,779 934,295 878,548 850,432 440,486 764,966 4.88%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.07% -42.42% -
  Horiz. % 133.14% 125.07% 122.14% 114.85% 111.17% 57.58% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,486 440,445 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.11% 0.01% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.90% 100.01% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.07 % 15.58 % 16.11 % 15.12 % 15.90 % 12.05 % 18.13 % -3.03%
  YoY % -3.27% -3.29% 6.55% -4.91% 31.95% -33.54% -
  Horiz. % 83.12% 85.93% 88.86% 83.40% 87.70% 66.46% 100.00%
ROE 1.58 % 1.65 % 1.87 % 1.89 % 2.02 % 2.53 % 2.07 % -4.40%
  YoY % -4.24% -11.76% -1.06% -6.44% -20.16% 22.22% -
  Horiz. % 76.33% 79.71% 90.34% 91.30% 97.58% 122.22% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.36 24.90 27.42 26.94 26.05 23.08 22.49 2.02%
  YoY % 1.85% -9.19% 1.78% 3.42% 12.87% 2.62% -
  Horiz. % 112.76% 110.72% 121.92% 119.79% 115.83% 102.62% 100.00%
EPS 3.66 3.59 3.98 3.77 3.91 2.53 3.59 0.32%
  YoY % 1.95% -9.80% 5.57% -3.58% 54.55% -29.53% -
  Horiz. % 101.95% 100.00% 110.86% 105.01% 108.91% 70.47% 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 2.3148 2.1745 2.1234 1.9967 1.9328 1.0000 1.7368 4.90%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.28% -42.42% -
  Horiz. % 133.28% 125.20% 122.26% 114.96% 111.29% 57.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 439,662
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.36 24.90 27.42 26.94 26.05 23.11 22.51 2.00%
  YoY % 1.85% -9.19% 1.78% 3.42% 12.72% 2.67% -
  Horiz. % 112.66% 110.62% 121.81% 119.68% 115.73% 102.67% 100.00%
EPS 3.66 3.59 3.98 3.77 3.91 2.53 3.59 0.32%
  YoY % 1.95% -9.80% 5.57% -3.58% 54.55% -29.53% -
  Horiz. % 101.95% 100.00% 110.86% 105.01% 108.91% 70.47% 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 2.3148 2.1745 2.1234 1.9967 1.9328 1.0011 1.7386 4.88%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.07% -42.42% -
  Horiz. % 133.14% 125.07% 122.13% 114.85% 111.17% 57.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.1700 6.4500 6.4000 7.1800 3.2000 2.8200 2.2000 -
P/RPS 20.39 25.91 23.34 26.65 12.28 12.22 9.78 13.01%
  YoY % -21.30% 11.01% -12.42% 117.02% 0.49% 24.95% -
  Horiz. % 208.49% 264.93% 238.65% 272.49% 125.56% 124.95% 100.00%
P/EPS 141.24 179.50 160.81 190.55 81.93 111.38 61.28 14.92%
  YoY % -21.31% 11.62% -15.61% 132.58% -26.44% 81.76% -
  Horiz. % 230.48% 292.92% 262.42% 310.95% 133.70% 181.76% 100.00%
EY 0.71 0.56 0.62 0.52 1.22 0.90 1.63 -12.92%
  YoY % 26.79% -9.68% 19.23% -57.38% 35.56% -44.79% -
  Horiz. % 43.56% 34.36% 38.04% 31.90% 74.85% 55.21% 100.00%
DY 0.58 0.47 0.47 0.42 0.94 1.06 1.36 -13.23%
  YoY % 23.40% 0.00% 11.90% -55.32% -11.32% -22.06% -
  Horiz. % 42.65% 34.56% 34.56% 30.88% 69.12% 77.94% 100.00%
P/NAPS 2.23 2.97 3.01 3.60 1.66 2.82 1.27 9.83%
  YoY % -24.92% -1.33% -16.39% 116.87% -41.13% 122.05% -
  Horiz. % 175.59% 233.86% 237.01% 283.46% 130.71% 222.05% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 21/08/14 28/08/13 17/08/12 25/08/11 25/08/10 -
Price 5.3900 6.3000 7.1000 6.4000 4.2200 2.5900 2.7000 -
P/RPS 21.26 25.31 25.89 23.75 16.20 11.22 12.00 9.99%
  YoY % -16.00% -2.24% 9.01% 46.60% 44.39% -6.50% -
  Horiz. % 177.17% 210.92% 215.75% 197.92% 135.00% 93.50% 100.00%
P/EPS 147.25 175.32 178.40 169.85 108.05 102.29 75.21 11.84%
  YoY % -16.01% -1.73% 5.03% 57.20% 5.63% 36.01% -
  Horiz. % 195.79% 233.11% 237.20% 225.83% 143.66% 136.01% 100.00%
EY 0.68 0.57 0.56 0.59 0.93 0.98 1.33 -10.57%
  YoY % 19.30% 1.79% -5.08% -36.56% -5.10% -26.32% -
  Horiz. % 51.13% 42.86% 42.11% 44.36% 69.92% 73.68% 100.00%
DY 0.56 0.48 0.42 0.47 0.71 1.16 1.11 -10.77%
  YoY % 16.67% 14.29% -10.64% -33.80% -38.79% 4.50% -
  Horiz. % 50.45% 43.24% 37.84% 42.34% 63.96% 104.50% 100.00%
P/NAPS 2.33 2.90 3.34 3.21 2.18 2.59 1.55 7.02%
  YoY % -19.66% -13.17% 4.05% 47.25% -15.83% 67.10% -
  Horiz. % 150.32% 187.10% 215.48% 207.10% 140.65% 167.10% 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  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers