Highlights

[SHANG] YoY Quarter Result on 2013-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     33.88%    YoY -     4.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 142,266 136,099 130,962 133,423 123,032 110,998 111,946 4.07%
  YoY % 4.53% 3.92% -1.84% 8.45% 10.84% -0.85% -
  Horiz. % 127.08% 121.58% 116.99% 119.19% 109.90% 99.15% 100.00%
PBT 41,922 51,531 36,153 33,862 31,995 20,456 28,898 6.39%
  YoY % -18.65% 42.54% 6.77% 5.84% 56.41% -29.21% -
  Horiz. % 145.07% 178.32% 125.11% 117.18% 110.72% 70.79% 100.00%
Tax -9,538 -7,450 -9,186 -8,773 -8,182 -5,125 -2,189 27.77%
  YoY % -28.03% 18.90% -4.71% -7.22% -59.65% -134.13% -
  Horiz. % 435.72% 340.34% 419.64% 400.78% 373.78% 234.13% 100.00%
NP 32,384 44,081 26,967 25,089 23,813 15,331 26,709 3.26%
  YoY % -26.54% 63.46% 7.49% 5.36% 55.33% -42.60% -
  Horiz. % 121.25% 165.04% 100.97% 93.93% 89.16% 57.40% 100.00%
NP to SH 29,884 41,724 23,938 22,196 21,294 14,317 23,494 4.09%
  YoY % -28.38% 74.30% 7.85% 4.24% 48.73% -39.06% -
  Horiz. % 127.20% 177.59% 101.89% 94.48% 90.64% 60.94% 100.00%
Tax Rate 22.75 % 14.46 % 25.41 % 25.91 % 25.57 % 25.05 % 7.57 % 20.11%
  YoY % 57.33% -43.09% -1.93% 1.33% 2.08% 230.91% -
  Horiz. % 300.53% 191.02% 335.67% 342.27% 337.78% 330.91% 100.00%
Total Cost 109,882 92,018 103,995 108,334 99,219 95,667 85,237 4.32%
  YoY % 19.41% -11.52% -4.01% 9.19% 3.71% 12.24% -
  Horiz. % 128.91% 107.96% 122.01% 127.10% 116.40% 112.24% 100.00%
Net Worth 1,035,187 985,292 945,031 887,524 858,528 440,345 777,721 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 94.97% -43.38% -
  Horiz. % 133.11% 126.69% 121.51% 114.12% 110.39% 56.62% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,035,187 985,292 945,031 887,524 858,528 440,345 777,721 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 94.97% -43.38% -
  Horiz. % 133.11% 126.69% 121.51% 114.12% 110.39% 56.62% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,345 439,962 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.08% 0.09% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.09% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.76 % 32.39 % 20.59 % 18.80 % 19.36 % 13.81 % 23.86 % -0.78%
  YoY % -29.73% 57.31% 9.52% -2.89% 40.19% -42.12% -
  Horiz. % 95.39% 135.75% 86.30% 78.79% 81.14% 57.88% 100.00%
ROE 2.89 % 4.23 % 2.53 % 2.50 % 2.48 % 3.25 % 3.02 % -0.73%
  YoY % -31.68% 67.19% 1.20% 0.81% -23.69% 7.62% -
  Horiz. % 95.70% 140.07% 83.77% 82.78% 82.12% 107.62% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.33 30.93 29.76 30.32 27.96 25.21 25.44 4.07%
  YoY % 4.53% 3.93% -1.85% 8.44% 10.91% -0.90% -
  Horiz. % 127.08% 121.58% 116.98% 119.18% 109.91% 99.10% 100.00%
EPS 6.79 9.48 5.44 5.04 4.84 3.25 5.34 4.08%
  YoY % -28.38% 74.26% 7.94% 4.13% 48.92% -39.14% -
  Horiz. % 127.15% 177.53% 101.87% 94.38% 90.64% 60.86% 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 2.3527 2.2393 2.1478 2.0171 1.9512 1.0000 1.7677 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 95.12% -43.43% -
  Horiz. % 133.09% 126.68% 121.50% 114.11% 110.38% 56.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 439,662
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.33 30.93 29.76 30.32 27.96 25.23 25.44 4.07%
  YoY % 4.53% 3.93% -1.85% 8.44% 10.82% -0.83% -
  Horiz. % 127.08% 121.58% 116.98% 119.18% 109.91% 99.17% 100.00%
EPS 6.79 9.48 5.44 5.04 4.84 3.25 5.34 4.08%
  YoY % -28.38% 74.26% 7.94% 4.13% 48.92% -39.14% -
  Horiz. % 127.15% 177.53% 101.87% 94.38% 90.64% 60.86% 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 2.3527 2.2393 2.1478 2.0171 1.9512 1.0008 1.7675 4.88%
  YoY % 5.06% 4.26% 6.48% 3.38% 94.96% -43.38% -
  Horiz. % 133.11% 126.69% 121.52% 114.12% 110.39% 56.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.2500 6.2800 7.2000 6.9900 4.1900 2.4100 2.9600 -
P/RPS 16.24 20.30 24.19 23.05 14.98 9.56 11.63 5.72%
  YoY % -20.00% -16.08% 4.95% 53.87% 56.69% -17.80% -
  Horiz. % 139.64% 174.55% 208.00% 198.19% 128.80% 82.20% 100.00%
P/EPS 77.30 66.23 132.34 138.57 86.58 74.12 55.43 5.69%
  YoY % 16.71% -49.95% -4.50% 60.05% 16.81% 33.72% -
  Horiz. % 139.46% 119.48% 238.75% 249.99% 156.20% 133.72% 100.00%
EY 1.29 1.51 0.76 0.72 1.16 1.35 1.80 -5.40%
  YoY % -14.57% 98.68% 5.56% -37.93% -14.07% -25.00% -
  Horiz. % 71.67% 83.89% 42.22% 40.00% 64.44% 75.00% 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 2.23 2.80 3.35 3.47 2.15 2.41 1.67 4.93%
  YoY % -20.36% -16.42% -3.46% 61.40% -10.79% 44.31% -
  Horiz. % 133.53% 167.66% 200.60% 207.78% 128.74% 144.31% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 04/11/15 12/11/14 12/11/13 08/11/12 10/11/11 09/11/10 -
Price 5.2800 6.0000 7.0300 6.6000 4.2000 2.3000 2.8100 -
P/RPS 16.33 19.40 23.62 21.77 15.02 9.12 11.04 6.74%
  YoY % -15.82% -17.87% 8.50% 44.94% 64.69% -17.39% -
  Horiz. % 147.92% 175.72% 213.95% 197.19% 136.05% 82.61% 100.00%
P/EPS 77.74 63.27 129.22 130.83 86.79 70.74 52.62 6.71%
  YoY % 22.87% -51.04% -1.23% 50.74% 22.69% 34.44% -
  Horiz. % 147.74% 120.24% 245.57% 248.63% 164.94% 134.44% 100.00%
EY 1.29 1.58 0.77 0.76 1.15 1.41 1.90 -6.24%
  YoY % -18.35% 105.19% 1.32% -33.91% -18.44% -25.79% -
  Horiz. % 67.89% 83.16% 40.53% 40.00% 60.53% 74.21% 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 2.24 2.68 3.27 3.27 2.15 2.30 1.59 5.87%
  YoY % -16.42% -18.04% 0.00% 52.09% -6.52% 44.65% -
  Horiz. % 140.88% 168.55% 205.66% 205.66% 135.22% 144.65% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers