Highlights

[SHANG] YoY Quarter Result on 2008-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     1,213.30%    YoY -     -28.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 110,998 111,946 93,057 110,954 114,165 85,978 78,552 5.93%
  YoY % -0.85% 20.30% -16.13% -2.81% 32.78% 9.45% -
  Horiz. % 141.31% 142.51% 118.47% 141.25% 145.34% 109.45% 100.00%
PBT 20,456 28,898 18,570 28,964 36,282 16,841 14,162 6.32%
  YoY % -29.21% 55.62% -35.89% -20.17% 115.44% 18.92% -
  Horiz. % 144.44% 204.05% 131.13% 204.52% 256.19% 118.92% 100.00%
Tax -5,125 -2,189 -2,680 -5,711 -5,744 -6,296 -2,672 11.46%
  YoY % -134.13% 18.32% 53.07% 0.57% 8.77% -135.63% -
  Horiz. % 191.80% 81.92% 100.30% 213.74% 214.97% 235.63% 100.00%
NP 15,331 26,709 15,890 23,253 30,538 10,545 11,490 4.92%
  YoY % -42.60% 68.09% -31.66% -23.86% 189.60% -8.22% -
  Horiz. % 133.43% 232.45% 138.29% 202.38% 265.78% 91.78% 100.00%
NP to SH 14,317 23,494 12,640 19,917 27,771 8,910 10,771 4.86%
  YoY % -39.06% 85.87% -36.54% -28.28% 211.68% -17.28% -
  Horiz. % 132.92% 218.12% 117.35% 184.91% 257.83% 82.72% 100.00%
Tax Rate 25.05 % 7.57 % 14.43 % 19.72 % 15.83 % 37.38 % 18.87 % 4.83%
  YoY % 230.91% -47.54% -26.83% 24.57% -57.65% 98.09% -
  Horiz. % 132.75% 40.12% 76.47% 104.50% 83.89% 198.09% 100.00%
Total Cost 95,667 85,237 77,167 87,701 83,627 75,433 67,062 6.10%
  YoY % 12.24% 10.46% -12.01% 4.87% 10.86% 12.48% -
  Horiz. % 142.65% 127.10% 115.07% 130.78% 124.70% 112.48% 100.00%
Net Worth 440,345 777,721 739,550 733,191 697,223 667,942 880,507 -10.90%
  YoY % -43.38% 5.16% 0.87% 5.16% 4.38% -24.14% -
  Horiz. % 50.01% 88.33% 83.99% 83.27% 79.18% 75.86% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 440,345 777,721 739,550 733,191 697,223 667,942 880,507 -10.90%
  YoY % -43.38% 5.16% 0.87% 5.16% 4.38% -24.14% -
  Horiz. % 50.01% 88.33% 83.99% 83.27% 79.18% 75.86% 100.00%
NOSH 440,345 439,962 440,418 439,668 440,110 438,916 440,253 0.00%
  YoY % 0.09% -0.10% 0.17% -0.10% 0.27% -0.30% -
  Horiz. % 100.02% 99.93% 100.04% 99.87% 99.97% 99.70% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.81 % 23.86 % 17.08 % 20.96 % 26.75 % 12.26 % 14.63 % -0.96%
  YoY % -42.12% 39.70% -18.51% -21.64% 118.19% -16.20% -
  Horiz. % 94.40% 163.09% 116.75% 143.27% 182.84% 83.80% 100.00%
ROE 3.25 % 3.02 % 1.71 % 2.72 % 3.98 % 1.33 % 1.22 % 17.73%
  YoY % 7.62% 76.61% -37.13% -31.66% 199.25% 9.02% -
  Horiz. % 266.39% 247.54% 140.16% 222.95% 326.23% 109.02% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 25.21 25.44 21.13 25.24 25.94 19.59 17.84 5.93%
  YoY % -0.90% 20.40% -16.28% -2.70% 32.41% 9.81% -
  Horiz. % 141.31% 142.60% 118.44% 141.48% 145.40% 109.81% 100.00%
EPS 3.25 5.34 2.87 4.53 6.31 2.03 2.45 4.82%
  YoY % -39.14% 86.06% -36.64% -28.21% 210.84% -17.14% -
  Horiz. % 132.65% 217.96% 117.14% 184.90% 257.55% 82.86% 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 1.0000 1.7677 1.6792 1.6676 1.5842 1.5218 2.0000 -10.91%
  YoY % -43.43% 5.27% 0.70% 5.26% 4.10% -23.91% -
  Horiz. % 50.00% 88.38% 83.96% 83.38% 79.21% 76.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 25.23 25.44 21.15 25.22 25.95 19.54 17.85 5.93%
  YoY % -0.83% 20.28% -16.14% -2.81% 32.80% 9.47% -
  Horiz. % 141.34% 142.52% 118.49% 141.29% 145.38% 109.47% 100.00%
EPS 3.25 5.34 2.87 4.53 6.31 2.03 2.45 4.82%
  YoY % -39.14% 86.06% -36.64% -28.21% 210.84% -17.14% -
  Horiz. % 132.65% 217.96% 117.14% 184.90% 257.55% 82.86% 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 1.0008 1.7675 1.6808 1.6663 1.5846 1.5181 2.0012 -10.90%
  YoY % -43.38% 5.16% 0.87% 5.16% 4.38% -24.14% -
  Horiz. % 50.01% 88.32% 83.99% 83.27% 79.18% 75.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.4100 2.9600 1.8100 1.4600 2.5000 1.8300 1.3200 -
P/RPS 9.56 11.63 8.57 5.79 9.64 9.34 7.40 4.36%
  YoY % -17.80% 35.71% 48.01% -39.94% 3.21% 26.22% -
  Horiz. % 129.19% 157.16% 115.81% 78.24% 130.27% 126.22% 100.00%
P/EPS 74.12 55.43 63.07 32.23 39.62 90.15 53.95 5.43%
  YoY % 33.72% -12.11% 95.69% -18.65% -56.05% 67.10% -
  Horiz. % 137.39% 102.74% 116.90% 59.74% 73.44% 167.10% 100.00%
EY 1.35 1.80 1.59 3.10 2.52 1.11 1.85 -5.11%
  YoY % -25.00% 13.21% -48.71% 23.02% 127.03% -40.00% -
  Horiz. % 72.97% 97.30% 85.95% 167.57% 136.22% 60.00% 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 2.41 1.67 1.08 0.88 1.58 1.20 0.66 24.08%
  YoY % 44.31% 54.63% 22.73% -44.30% 31.67% 81.82% -
  Horiz. % 365.15% 253.03% 163.64% 133.33% 239.39% 181.82% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 09/11/10 05/11/09 06/11/08 06/11/07 01/11/06 28/10/05 -
Price 2.3000 2.8100 1.8600 1.5000 2.3300 2.1500 1.3000 -
P/RPS 9.12 11.04 8.80 5.94 8.98 10.98 7.29 3.80%
  YoY % -17.39% 25.45% 48.15% -33.85% -18.21% 50.62% -
  Horiz. % 125.10% 151.44% 120.71% 81.48% 123.18% 150.62% 100.00%
P/EPS 70.74 52.62 64.81 33.11 36.93 105.91 53.14 4.88%
  YoY % 34.44% -18.81% 95.74% -10.34% -65.13% 99.30% -
  Horiz. % 133.12% 99.02% 121.96% 62.31% 69.50% 199.30% 100.00%
EY 1.41 1.90 1.54 3.02 2.71 0.94 1.88 -4.68%
  YoY % -25.79% 23.38% -49.01% 11.44% 188.30% -50.00% -
  Horiz. % 75.00% 101.06% 81.91% 160.64% 144.15% 50.00% 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 2.30 1.59 1.11 0.90 1.47 1.41 0.65 23.43%
  YoY % 44.65% 43.24% 23.33% -38.78% 4.26% 116.92% -
  Horiz. % 353.85% 244.62% 170.77% 138.46% 226.15% 216.92% 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.
 


 

303  257  537  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.545+0.015 
 FINTEC 0.085+0.005 
 TIGER 0.095+0.02 
 EKOVEST 0.81+0.03 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 SAPNRG 0.2950.00 
 MTAG 0.595+0.025 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers