Highlights

[SHANG] YoY Quarter Result on 2016-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -14.93%    YoY -     1.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 115,737 122,992 111,566 109,543 120,662 118,555 114,630 0.16%
  YoY % -5.90% 10.24% 1.85% -9.21% 1.78% 3.42% -
  Horiz. % 100.97% 107.29% 97.33% 95.56% 105.26% 103.42% 100.00%
PBT 21,189 21,898 21,846 22,911 25,405 24,929 24,827 -2.61%
  YoY % -3.24% 0.24% -4.65% -9.82% 1.91% 0.41% -
  Horiz. % 85.35% 88.20% 87.99% 92.28% 102.33% 100.41% 100.00%
Tax -4,648 -6,988 -5,034 -5,849 -5,966 -7,003 -6,602 -5.68%
  YoY % 33.49% -38.82% 13.93% 1.96% 14.81% -6.07% -
  Horiz. % 70.40% 105.85% 76.25% 88.59% 90.37% 106.07% 100.00%
NP 16,541 14,910 16,812 17,062 19,439 17,926 18,225 -1.60%
  YoY % 10.94% -11.31% -1.47% -12.23% 8.44% -1.64% -
  Horiz. % 90.76% 81.81% 92.25% 93.62% 106.66% 98.36% 100.00%
NP to SH 14,974 13,284 16,106 15,811 17,511 16,579 17,185 -2.27%
  YoY % 12.72% -17.52% 1.87% -9.71% 5.62% -3.53% -
  Horiz. % 87.13% 77.30% 93.72% 92.00% 101.90% 96.47% 100.00%
Tax Rate 21.94 % 31.91 % 23.04 % 25.53 % 23.48 % 28.09 % 26.59 % -3.15%
  YoY % -31.24% 38.50% -9.75% 8.73% -16.41% 5.64% -
  Horiz. % 82.51% 120.01% 86.65% 96.01% 88.30% 105.64% 100.00%
Total Cost 99,196 108,082 94,754 92,481 101,223 100,629 96,405 0.48%
  YoY % -8.22% 14.07% 2.46% -8.64% 0.59% 4.38% -
  Horiz. % 102.90% 112.11% 98.29% 95.93% 105.00% 104.38% 100.00%
Net Worth 1,049,003 1,033,736 1,018,512 956,779 934,295 878,548 850,432 3.56%
  YoY % 1.48% 1.49% 6.45% 2.41% 6.35% 3.31% -
  Horiz. % 123.35% 121.55% 119.76% 112.51% 109.86% 103.31% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 13,200 13,200 13,200 13,200 13,200 13,200 13,200 -
  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%
Div Payout % 88.15 % 99.37 % 81.96 % 83.49 % 75.38 % 79.62 % 76.81 % 2.32%
  YoY % -11.29% 21.24% -1.83% 10.76% -5.33% 3.66% -
  Horiz. % 114.76% 129.37% 106.70% 108.70% 98.14% 103.66% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,049,003 1,033,736 1,018,512 956,779 934,295 878,548 850,432 3.56%
  YoY % 1.48% 1.49% 6.45% 2.41% 6.35% 3.31% -
  Horiz. % 123.35% 121.55% 119.76% 112.51% 109.86% 103.31% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 -
  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%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.29 % 12.12 % 15.07 % 15.58 % 16.11 % 15.12 % 15.90 % -1.76%
  YoY % 17.90% -19.58% -3.27% -3.29% 6.55% -4.91% -
  Horiz. % 89.87% 76.23% 94.78% 97.99% 101.32% 95.09% 100.00%
ROE 1.43 % 1.29 % 1.58 % 1.65 % 1.87 % 1.89 % 2.02 % -5.59%
  YoY % 10.85% -18.35% -4.24% -11.76% -1.06% -6.44% -
  Horiz. % 70.79% 63.86% 78.22% 81.68% 92.57% 93.56% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.30 27.95 25.36 24.90 27.42 26.94 26.05 0.16%
  YoY % -5.90% 10.21% 1.85% -9.19% 1.78% 3.42% -
  Horiz. % 100.96% 107.29% 97.35% 95.59% 105.26% 103.42% 100.00%
EPS 3.40 3.02 3.66 3.59 3.98 3.77 3.91 -2.30%
  YoY % 12.58% -17.49% 1.95% -9.80% 5.57% -3.58% -
  Horiz. % 86.96% 77.24% 93.61% 91.82% 101.79% 96.42% 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 2.3841 2.3494 2.3148 2.1745 2.1234 1.9967 1.9328 3.56%
  YoY % 1.48% 1.49% 6.45% 2.41% 6.35% 3.31% -
  Horiz. % 123.35% 121.55% 119.76% 112.51% 109.86% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 439,662
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.30 27.95 25.36 24.90 27.42 26.94 26.05 0.16%
  YoY % -5.90% 10.21% 1.85% -9.19% 1.78% 3.42% -
  Horiz. % 100.96% 107.29% 97.35% 95.59% 105.26% 103.42% 100.00%
EPS 3.40 3.02 3.66 3.59 3.98 3.77 3.91 -2.30%
  YoY % 12.58% -17.49% 1.95% -9.80% 5.57% -3.58% -
  Horiz. % 86.96% 77.24% 93.61% 91.82% 101.79% 96.42% 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 2.3841 2.3494 2.3148 2.1745 2.1234 1.9967 1.9328 3.56%
  YoY % 1.48% 1.49% 6.45% 2.41% 6.35% 3.31% -
  Horiz. % 123.35% 121.55% 119.76% 112.51% 109.86% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.6700 5.0300 5.1700 6.4500 6.4000 7.1800 3.2000 -
P/RPS 21.56 17.99 20.39 25.91 23.34 26.65 12.28 9.83%
  YoY % 19.84% -11.77% -21.30% 11.01% -12.42% 117.02% -
  Horiz. % 175.57% 146.50% 166.04% 210.99% 190.07% 217.02% 100.00%
P/EPS 166.61 166.61 141.24 179.50 160.81 190.55 81.93 12.55%
  YoY % 0.00% 17.96% -21.31% 11.62% -15.61% 132.58% -
  Horiz. % 203.36% 203.36% 172.39% 219.09% 196.28% 232.58% 100.00%
EY 0.60 0.60 0.71 0.56 0.62 0.52 1.22 -11.15%
  YoY % 0.00% -15.49% 26.79% -9.68% 19.23% -57.38% -
  Horiz. % 49.18% 49.18% 58.20% 45.90% 50.82% 42.62% 100.00%
DY 0.53 0.60 0.58 0.47 0.47 0.42 0.94 -9.10%
  YoY % -11.67% 3.45% 23.40% 0.00% 11.90% -55.32% -
  Horiz. % 56.38% 63.83% 61.70% 50.00% 50.00% 44.68% 100.00%
P/NAPS 2.38 2.14 2.23 2.97 3.01 3.60 1.66 6.19%
  YoY % 11.21% -4.04% -24.92% -1.33% -16.39% 116.87% -
  Horiz. % 143.37% 128.92% 134.34% 178.92% 181.33% 216.87% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 17/08/17 23/08/16 25/08/15 21/08/14 28/08/13 17/08/12 -
Price 5.8400 5.5400 5.3900 6.3000 7.1000 6.4000 4.2200 -
P/RPS 22.20 19.82 21.26 25.31 25.89 23.75 16.20 5.39%
  YoY % 12.01% -6.77% -16.00% -2.24% 9.01% 46.60% -
  Horiz. % 137.04% 122.35% 131.23% 156.23% 159.81% 146.60% 100.00%
P/EPS 171.60 183.50 147.25 175.32 178.40 169.85 108.05 8.01%
  YoY % -6.49% 24.62% -16.01% -1.73% 5.03% 57.20% -
  Horiz. % 158.82% 169.83% 136.28% 162.26% 165.11% 157.20% 100.00%
EY 0.58 0.54 0.68 0.57 0.56 0.59 0.93 -7.56%
  YoY % 7.41% -20.59% 19.30% 1.79% -5.08% -36.56% -
  Horiz. % 62.37% 58.06% 73.12% 61.29% 60.22% 63.44% 100.00%
DY 0.51 0.54 0.56 0.48 0.42 0.47 0.71 -5.36%
  YoY % -5.56% -3.57% 16.67% 14.29% -10.64% -33.80% -
  Horiz. % 71.83% 76.06% 78.87% 67.61% 59.15% 66.20% 100.00%
P/NAPS 2.45 2.36 2.33 2.90 3.34 3.21 2.18 1.96%
  YoY % 3.81% 1.29% -19.66% -13.17% 4.05% 47.25% -
  Horiz. % 112.39% 108.26% 106.88% 133.03% 153.21% 147.25% 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.
 


 

135  155  494  1361 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 IMPIANA 0.03-0.005 
 IWCITY 1.04+0.055 
 KNM 0.39+0.005 
 ARMADA 0.255+0.005 
 NETX 0.0150.00 
 KNM-WB 0.24+0.005 
 DWL 0.665+0.015 
 GETS 0.2550.00 
 HSI-H6Q 0.1850.00 
Partners & Brokers