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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 119,850 115,737 122,992 111,566 109,543 120,662 118,555 0.18%
  YoY % 3.55% -5.90% 10.24% 1.85% -9.21% 1.78% -
  Horiz. % 101.09% 97.62% 103.74% 94.10% 92.40% 101.78% 100.00%
PBT 13,803 21,189 21,898 21,846 22,911 25,405 24,929 -9.38%
  YoY % -34.86% -3.24% 0.24% -4.65% -9.82% 1.91% -
  Horiz. % 55.37% 85.00% 87.84% 87.63% 91.91% 101.91% 100.00%
Tax -3,094 -4,648 -6,988 -5,034 -5,849 -5,966 -7,003 -12.72%
  YoY % 33.43% 33.49% -38.82% 13.93% 1.96% 14.81% -
  Horiz. % 44.18% 66.37% 99.79% 71.88% 83.52% 85.19% 100.00%
NP 10,709 16,541 14,910 16,812 17,062 19,439 17,926 -8.22%
  YoY % -35.26% 10.94% -11.31% -1.47% -12.23% 8.44% -
  Horiz. % 59.74% 92.27% 83.18% 93.79% 95.18% 108.44% 100.00%
NP to SH 9,560 14,974 13,284 16,106 15,811 17,511 16,579 -8.76%
  YoY % -36.16% 12.72% -17.52% 1.87% -9.71% 5.62% -
  Horiz. % 57.66% 90.32% 80.13% 97.15% 95.37% 105.62% 100.00%
Tax Rate 22.42 % 21.94 % 31.91 % 23.04 % 25.53 % 23.48 % 28.09 % -3.69%
  YoY % 2.19% -31.24% 38.50% -9.75% 8.73% -16.41% -
  Horiz. % 79.81% 78.11% 113.60% 82.02% 90.89% 83.59% 100.00%
Total Cost 109,141 99,196 108,082 94,754 92,481 101,223 100,629 1.36%
  YoY % 10.03% -8.22% 14.07% 2.46% -8.64% 0.59% -
  Horiz. % 108.46% 98.58% 107.41% 94.16% 91.90% 100.59% 100.00%
Net Worth 1,038,355 1,049,003 1,033,736 1,018,512 956,779 934,295 878,548 2.82%
  YoY % -1.02% 1.48% 1.49% 6.45% 2.41% 6.35% -
  Horiz. % 118.19% 119.40% 117.66% 115.93% 108.90% 106.35% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 % 138.08 % 88.15 % 99.37 % 81.96 % 83.49 % 75.38 % 79.62 % 9.61%
  YoY % 56.64% -11.29% 21.24% -1.83% 10.76% -5.33% -
  Horiz. % 173.42% 110.71% 124.81% 102.94% 104.86% 94.67% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,038,355 1,049,003 1,033,736 1,018,512 956,779 934,295 878,548 2.82%
  YoY % -1.02% 1.48% 1.49% 6.45% 2.41% 6.35% -
  Horiz. % 118.19% 119.40% 117.66% 115.93% 108.90% 106.35% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.94 % 14.29 % 12.12 % 15.07 % 15.58 % 16.11 % 15.12 % -8.38%
  YoY % -37.44% 17.90% -19.58% -3.27% -3.29% 6.55% -
  Horiz. % 59.13% 94.51% 80.16% 99.67% 103.04% 106.55% 100.00%
ROE 0.92 % 1.43 % 1.29 % 1.58 % 1.65 % 1.87 % 1.89 % -11.30%
  YoY % -35.66% 10.85% -18.35% -4.24% -11.76% -1.06% -
  Horiz. % 48.68% 75.66% 68.25% 83.60% 87.30% 98.94% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.24 26.30 27.95 25.36 24.90 27.42 26.94 0.18%
  YoY % 3.57% -5.90% 10.21% 1.85% -9.19% 1.78% -
  Horiz. % 101.11% 97.62% 103.75% 94.14% 92.43% 101.78% 100.00%
EPS 2.17 3.40 3.02 3.66 3.59 3.98 3.77 -8.79%
  YoY % -36.18% 12.58% -17.49% 1.95% -9.80% 5.57% -
  Horiz. % 57.56% 90.19% 80.11% 97.08% 95.23% 105.57% 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 2.3599 2.3841 2.3494 2.3148 2.1745 2.1234 1.9967 2.82%
  YoY % -1.02% 1.48% 1.49% 6.45% 2.41% 6.35% -
  Horiz. % 118.19% 119.40% 117.66% 115.93% 108.90% 106.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.24 26.30 27.95 25.36 24.90 27.42 26.94 0.18%
  YoY % 3.57% -5.90% 10.21% 1.85% -9.19% 1.78% -
  Horiz. % 101.11% 97.62% 103.75% 94.14% 92.43% 101.78% 100.00%
EPS 2.17 3.40 3.02 3.66 3.59 3.98 3.77 -8.79%
  YoY % -36.18% 12.58% -17.49% 1.95% -9.80% 5.57% -
  Horiz. % 57.56% 90.19% 80.11% 97.08% 95.23% 105.57% 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 2.3599 2.3841 2.3494 2.3148 2.1745 2.1234 1.9967 2.82%
  YoY % -1.02% 1.48% 1.49% 6.45% 2.41% 6.35% -
  Horiz. % 118.19% 119.40% 117.66% 115.93% 108.90% 106.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.5400 5.6700 5.0300 5.1700 6.4500 6.4000 7.1800 -
P/RPS 20.34 21.56 17.99 20.39 25.91 23.34 26.65 -4.40%
  YoY % -5.66% 19.84% -11.77% -21.30% 11.01% -12.42% -
  Horiz. % 76.32% 80.90% 67.50% 76.51% 97.22% 87.58% 100.00%
P/EPS 254.98 166.61 166.61 141.24 179.50 160.81 190.55 4.97%
  YoY % 53.04% 0.00% 17.96% -21.31% 11.62% -15.61% -
  Horiz. % 133.81% 87.44% 87.44% 74.12% 94.20% 84.39% 100.00%
EY 0.39 0.60 0.60 0.71 0.56 0.62 0.52 -4.68%
  YoY % -35.00% 0.00% -15.49% 26.79% -9.68% 19.23% -
  Horiz. % 75.00% 115.38% 115.38% 136.54% 107.69% 119.23% 100.00%
DY 0.54 0.53 0.60 0.58 0.47 0.47 0.42 4.28%
  YoY % 1.89% -11.67% 3.45% 23.40% 0.00% 11.90% -
  Horiz. % 128.57% 126.19% 142.86% 138.10% 111.90% 111.90% 100.00%
P/NAPS 2.35 2.38 2.14 2.23 2.97 3.01 3.60 -6.86%
  YoY % -1.26% 11.21% -4.04% -24.92% -1.33% -16.39% -
  Horiz. % 65.28% 66.11% 59.44% 61.94% 82.50% 83.61% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 17/08/17 23/08/16 25/08/15 21/08/14 28/08/13 -
Price 5.0500 5.8400 5.5400 5.3900 6.3000 7.1000 6.4000 -
P/RPS 18.54 22.20 19.82 21.26 25.31 25.89 23.75 -4.04%
  YoY % -16.49% 12.01% -6.77% -16.00% -2.24% 9.01% -
  Horiz. % 78.06% 93.47% 83.45% 89.52% 106.57% 109.01% 100.00%
P/EPS 232.43 171.60 183.50 147.25 175.32 178.40 169.85 5.36%
  YoY % 35.45% -6.49% 24.62% -16.01% -1.73% 5.03% -
  Horiz. % 136.84% 101.03% 108.04% 86.69% 103.22% 105.03% 100.00%
EY 0.43 0.58 0.54 0.68 0.57 0.56 0.59 -5.13%
  YoY % -25.86% 7.41% -20.59% 19.30% 1.79% -5.08% -
  Horiz. % 72.88% 98.31% 91.53% 115.25% 96.61% 94.92% 100.00%
DY 0.59 0.51 0.54 0.56 0.48 0.42 0.47 3.86%
  YoY % 15.69% -5.56% -3.57% 16.67% 14.29% -10.64% -
  Horiz. % 125.53% 108.51% 114.89% 119.15% 102.13% 89.36% 100.00%
P/NAPS 2.14 2.45 2.36 2.33 2.90 3.34 3.21 -6.53%
  YoY % -12.65% 3.81% 1.29% -19.66% -13.17% 4.05% -
  Horiz. % 66.67% 76.32% 73.52% 72.59% 90.34% 104.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers