Highlights

[SHANG] YoY Quarter Result on 2006-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 01-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     688.50%    YoY -     -17.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 93,057 110,954 114,165 85,978 78,552 91,062 70,936 4.62%
  YoY % -16.13% -2.81% 32.78% 9.45% -13.74% 28.37% -
  Horiz. % 131.18% 156.41% 160.94% 121.21% 110.74% 128.37% 100.00%
PBT 18,570 28,964 36,282 16,841 14,162 22,551 11,497 8.31%
  YoY % -35.89% -20.17% 115.44% 18.92% -37.20% 96.15% -
  Horiz. % 161.52% 251.93% 315.58% 146.48% 123.18% 196.15% 100.00%
Tax -2,680 -5,711 -5,744 -6,296 -2,672 -3,440 -3,949 -6.25%
  YoY % 53.07% 0.57% 8.77% -135.63% 22.33% 12.89% -
  Horiz. % 67.87% 144.62% 145.45% 159.43% 67.66% 87.11% 100.00%
NP 15,890 23,253 30,538 10,545 11,490 19,111 7,548 13.20%
  YoY % -31.66% -23.86% 189.60% -8.22% -39.88% 153.19% -
  Horiz. % 210.52% 308.07% 404.58% 139.71% 152.23% 253.19% 100.00%
NP to SH 12,640 19,917 27,771 8,910 10,771 19,111 7,548 8.96%
  YoY % -36.54% -28.28% 211.68% -17.28% -43.64% 153.19% -
  Horiz. % 167.46% 263.87% 367.93% 118.04% 142.70% 253.19% 100.00%
Tax Rate 14.43 % 19.72 % 15.83 % 37.38 % 18.87 % 15.25 % 34.35 % -13.45%
  YoY % -26.83% 24.57% -57.65% 98.09% 23.74% -55.60% -
  Horiz. % 42.01% 57.41% 46.08% 108.82% 54.93% 44.40% 100.00%
Total Cost 77,167 87,701 83,627 75,433 67,062 71,951 63,388 3.33%
  YoY % -12.01% 4.87% 10.86% 12.48% -6.79% 13.51% -
  Horiz. % 121.74% 138.36% 131.93% 119.00% 105.80% 113.51% 100.00%
Net Worth 739,550 733,191 697,223 667,942 880,507 1,118,477 1,127,811 -6.79%
  YoY % 0.87% 5.16% 4.38% -24.14% -21.28% -0.83% -
  Horiz. % 65.57% 65.01% 61.82% 59.22% 78.07% 99.17% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 739,550 733,191 697,223 667,942 880,507 1,118,477 1,127,811 -6.79%
  YoY % 0.87% 5.16% 4.38% -24.14% -21.28% -0.83% -
  Horiz. % 65.57% 65.01% 61.82% 59.22% 78.07% 99.17% 100.00%
NOSH 440,418 439,668 440,110 438,916 440,253 440,345 438,837 0.06%
  YoY % 0.17% -0.10% 0.27% -0.30% -0.02% 0.34% -
  Horiz. % 100.36% 100.19% 100.29% 100.02% 100.32% 100.34% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.08 % 20.96 % 26.75 % 12.26 % 14.63 % 20.99 % 10.64 % 8.20%
  YoY % -18.51% -21.64% 118.19% -16.20% -30.30% 97.27% -
  Horiz. % 160.53% 196.99% 251.41% 115.23% 137.50% 197.27% 100.00%
ROE 1.71 % 2.72 % 3.98 % 1.33 % 1.22 % 1.71 % 0.67 % 16.88%
  YoY % -37.13% -31.66% 199.25% 9.02% -28.65% 155.22% -
  Horiz. % 255.22% 405.97% 594.03% 198.51% 182.09% 255.22% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 21.13 25.24 25.94 19.59 17.84 20.68 16.16 4.57%
  YoY % -16.28% -2.70% 32.41% 9.81% -13.73% 27.97% -
  Horiz. % 130.75% 156.19% 160.52% 121.23% 110.40% 127.97% 100.00%
EPS 2.87 4.53 6.31 2.03 2.45 4.34 1.72 8.90%
  YoY % -36.64% -28.21% 210.84% -17.14% -43.55% 152.33% -
  Horiz. % 166.86% 263.37% 366.86% 118.02% 142.44% 252.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6792 1.6676 1.5842 1.5218 2.0000 2.5400 2.5700 -6.84%
  YoY % 0.70% 5.26% 4.10% -23.91% -21.26% -1.17% -
  Horiz. % 65.34% 64.89% 61.64% 59.21% 77.82% 98.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 21.15 25.22 25.95 19.54 17.85 20.70 16.12 4.63%
  YoY % -16.14% -2.81% 32.80% 9.47% -13.77% 28.41% -
  Horiz. % 131.20% 156.45% 160.98% 121.22% 110.73% 128.41% 100.00%
EPS 2.87 4.53 6.31 2.03 2.45 4.34 1.72 8.90%
  YoY % -36.64% -28.21% 210.84% -17.14% -43.55% 152.33% -
  Horiz. % 166.86% 263.37% 366.86% 118.02% 142.44% 252.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6808 1.6663 1.5846 1.5181 2.0012 2.5420 2.5632 -6.79%
  YoY % 0.87% 5.16% 4.38% -24.14% -21.27% -0.83% -
  Horiz. % 65.57% 65.01% 61.82% 59.23% 78.07% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.8100 1.4600 2.5000 1.8300 1.3200 1.2500 1.0000 -
P/RPS 8.57 5.79 9.64 9.34 7.40 6.04 6.19 5.57%
  YoY % 48.01% -39.94% 3.21% 26.22% 22.52% -2.42% -
  Horiz. % 138.45% 93.54% 155.74% 150.89% 119.55% 97.58% 100.00%
P/EPS 63.07 32.23 39.62 90.15 53.95 28.80 58.14 1.36%
  YoY % 95.69% -18.65% -56.05% 67.10% 87.33% -50.46% -
  Horiz. % 108.48% 55.44% 68.15% 155.06% 92.79% 49.54% 100.00%
EY 1.59 3.10 2.52 1.11 1.85 3.47 1.72 -1.30%
  YoY % -48.71% 23.02% 127.03% -40.00% -46.69% 101.74% -
  Horiz. % 92.44% 180.23% 146.51% 64.53% 107.56% 201.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.08 0.88 1.58 1.20 0.66 0.49 0.39 18.48%
  YoY % 22.73% -44.30% 31.67% 81.82% 34.69% 25.64% -
  Horiz. % 276.92% 225.64% 405.13% 307.69% 169.23% 125.64% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 06/11/08 06/11/07 01/11/06 28/10/05 09/11/04 11/11/03 -
Price 1.8600 1.5000 2.3300 2.1500 1.3000 1.2200 1.1100 -
P/RPS 8.80 5.94 8.98 10.98 7.29 5.90 6.87 4.21%
  YoY % 48.15% -33.85% -18.21% 50.62% 23.56% -14.12% -
  Horiz. % 128.09% 86.46% 130.71% 159.83% 106.11% 85.88% 100.00%
P/EPS 64.81 33.11 36.93 105.91 53.14 28.11 64.53 0.07%
  YoY % 95.74% -10.34% -65.13% 99.30% 89.04% -56.44% -
  Horiz. % 100.43% 51.31% 57.23% 164.13% 82.35% 43.56% 100.00%
EY 1.54 3.02 2.71 0.94 1.88 3.56 1.55 -0.11%
  YoY % -49.01% 11.44% 188.30% -50.00% -47.19% 129.68% -
  Horiz. % 99.35% 194.84% 174.84% 60.65% 121.29% 229.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.11 0.90 1.47 1.41 0.65 0.48 0.43 17.11%
  YoY % 23.33% -38.78% 4.26% 116.92% 35.42% 11.63% -
  Horiz. % 258.14% 209.30% 341.86% 327.91% 151.16% 111.63% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers