Highlights

[SHANG] YoY Quarter Result on 2007-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 06-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     238.59%    YoY -     211.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 111,946 93,057 110,954 114,165 85,978 78,552 91,062 3.50%
  YoY % 20.30% -16.13% -2.81% 32.78% 9.45% -13.74% -
  Horiz. % 122.93% 102.19% 121.84% 125.37% 94.42% 86.26% 100.00%
PBT 28,898 18,570 28,964 36,282 16,841 14,162 22,551 4.22%
  YoY % 55.62% -35.89% -20.17% 115.44% 18.92% -37.20% -
  Horiz. % 128.15% 82.35% 128.44% 160.89% 74.68% 62.80% 100.00%
Tax -2,189 -2,680 -5,711 -5,744 -6,296 -2,672 -3,440 -7.25%
  YoY % 18.32% 53.07% 0.57% 8.77% -135.63% 22.33% -
  Horiz. % 63.63% 77.91% 166.02% 166.98% 183.02% 77.67% 100.00%
NP 26,709 15,890 23,253 30,538 10,545 11,490 19,111 5.73%
  YoY % 68.09% -31.66% -23.86% 189.60% -8.22% -39.88% -
  Horiz. % 139.76% 83.15% 121.67% 159.79% 55.18% 60.12% 100.00%
NP to SH 23,494 12,640 19,917 27,771 8,910 10,771 19,111 3.50%
  YoY % 85.87% -36.54% -28.28% 211.68% -17.28% -43.64% -
  Horiz. % 122.93% 66.14% 104.22% 145.31% 46.62% 56.36% 100.00%
Tax Rate 7.57 % 14.43 % 19.72 % 15.83 % 37.38 % 18.87 % 15.25 % -11.01%
  YoY % -47.54% -26.83% 24.57% -57.65% 98.09% 23.74% -
  Horiz. % 49.64% 94.62% 129.31% 103.80% 245.11% 123.74% 100.00%
Total Cost 85,237 77,167 87,701 83,627 75,433 67,062 71,951 2.86%
  YoY % 10.46% -12.01% 4.87% 10.86% 12.48% -6.79% -
  Horiz. % 118.47% 107.25% 121.89% 116.23% 104.84% 93.21% 100.00%
Net Worth 777,721 739,550 733,191 697,223 667,942 880,507 1,118,477 -5.87%
  YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.28% -
  Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.72% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 777,721 739,550 733,191 697,223 667,942 880,507 1,118,477 -5.87%
  YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.28% -
  Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.72% 100.00%
NOSH 439,962 440,418 439,668 440,110 438,916 440,253 440,345 -0.01%
  YoY % -0.10% 0.17% -0.10% 0.27% -0.30% -0.02% -
  Horiz. % 99.91% 100.02% 99.85% 99.95% 99.68% 99.98% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.86 % 17.08 % 20.96 % 26.75 % 12.26 % 14.63 % 20.99 % 2.16%
  YoY % 39.70% -18.51% -21.64% 118.19% -16.20% -30.30% -
  Horiz. % 113.67% 81.37% 99.86% 127.44% 58.41% 69.70% 100.00%
ROE 3.02 % 1.71 % 2.72 % 3.98 % 1.33 % 1.22 % 1.71 % 9.94%
  YoY % 76.61% -37.13% -31.66% 199.25% 9.02% -28.65% -
  Horiz. % 176.61% 100.00% 159.06% 232.75% 77.78% 71.35% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.44 21.13 25.24 25.94 19.59 17.84 20.68 3.51%
  YoY % 20.40% -16.28% -2.70% 32.41% 9.81% -13.73% -
  Horiz. % 123.02% 102.18% 122.05% 125.44% 94.73% 86.27% 100.00%
EPS 5.34 2.87 4.53 6.31 2.03 2.45 4.34 3.51%
  YoY % 86.06% -36.64% -28.21% 210.84% -17.14% -43.55% -
  Horiz. % 123.04% 66.13% 104.38% 145.39% 46.77% 56.45% 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 1.7677 1.6792 1.6676 1.5842 1.5218 2.0000 2.5400 -5.86%
  YoY % 5.27% 0.70% 5.26% 4.10% -23.91% -21.26% -
  Horiz. % 69.59% 66.11% 65.65% 62.37% 59.91% 78.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.44 21.15 25.22 25.95 19.54 17.85 20.70 3.49%
  YoY % 20.28% -16.14% -2.81% 32.80% 9.47% -13.77% -
  Horiz. % 122.90% 102.17% 121.84% 125.36% 94.40% 86.23% 100.00%
EPS 5.34 2.87 4.53 6.31 2.03 2.45 4.34 3.51%
  YoY % 86.06% -36.64% -28.21% 210.84% -17.14% -43.55% -
  Horiz. % 123.04% 66.13% 104.38% 145.39% 46.77% 56.45% 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 1.7675 1.6808 1.6663 1.5846 1.5181 2.0012 2.5420 -5.87%
  YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.27% -
  Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.9600 1.8100 1.4600 2.5000 1.8300 1.3200 1.2500 -
P/RPS 11.63 8.57 5.79 9.64 9.34 7.40 6.04 11.53%
  YoY % 35.71% 48.01% -39.94% 3.21% 26.22% 22.52% -
  Horiz. % 192.55% 141.89% 95.86% 159.60% 154.64% 122.52% 100.00%
P/EPS 55.43 63.07 32.23 39.62 90.15 53.95 28.80 11.52%
  YoY % -12.11% 95.69% -18.65% -56.05% 67.10% 87.33% -
  Horiz. % 192.47% 218.99% 111.91% 137.57% 313.02% 187.33% 100.00%
EY 1.80 1.59 3.10 2.52 1.11 1.85 3.47 -10.36%
  YoY % 13.21% -48.71% 23.02% 127.03% -40.00% -46.69% -
  Horiz. % 51.87% 45.82% 89.34% 72.62% 31.99% 53.31% 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 1.67 1.08 0.88 1.58 1.20 0.66 0.49 22.66%
  YoY % 54.63% 22.73% -44.30% 31.67% 81.82% 34.69% -
  Horiz. % 340.82% 220.41% 179.59% 322.45% 244.90% 134.69% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 05/11/09 06/11/08 06/11/07 01/11/06 28/10/05 09/11/04 -
Price 2.8100 1.8600 1.5000 2.3300 2.1500 1.3000 1.2200 -
P/RPS 11.04 8.80 5.94 8.98 10.98 7.29 5.90 11.00%
  YoY % 25.45% 48.15% -33.85% -18.21% 50.62% 23.56% -
  Horiz. % 187.12% 149.15% 100.68% 152.20% 186.10% 123.56% 100.00%
P/EPS 52.62 64.81 33.11 36.93 105.91 53.14 28.11 11.01%
  YoY % -18.81% 95.74% -10.34% -65.13% 99.30% 89.04% -
  Horiz. % 187.19% 230.56% 117.79% 131.38% 376.77% 189.04% 100.00%
EY 1.90 1.54 3.02 2.71 0.94 1.88 3.56 -9.93%
  YoY % 23.38% -49.01% 11.44% 188.30% -50.00% -47.19% -
  Horiz. % 53.37% 43.26% 84.83% 76.12% 26.40% 52.81% 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 1.59 1.11 0.90 1.47 1.41 0.65 0.48 22.08%
  YoY % 43.24% 23.33% -38.78% 4.26% 116.92% 35.42% -
  Horiz. % 331.25% 231.25% 187.50% 306.25% 293.75% 135.42% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS