Highlights

[SHANG] YoY Quarter Result on 2018-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     106.30%    YoY -     3.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 148,504 157,296 142,266 136,099 130,962 133,423 123,032 3.18%
  YoY % -5.59% 10.56% 4.53% 3.92% -1.84% 8.45% -
  Horiz. % 120.70% 127.85% 115.63% 110.62% 106.45% 108.45% 100.00%
PBT 40,264 44,217 41,922 51,531 36,153 33,862 31,995 3.90%
  YoY % -8.94% 5.47% -18.65% 42.54% 6.77% 5.84% -
  Horiz. % 125.84% 138.20% 131.03% 161.06% 113.00% 105.84% 100.00%
Tax -5,775 -10,771 -9,538 -7,450 -9,186 -8,773 -8,182 -5.64%
  YoY % 46.38% -12.93% -28.03% 18.90% -4.71% -7.22% -
  Horiz. % 70.58% 131.64% 116.57% 91.05% 112.27% 107.22% 100.00%
NP 34,489 33,446 32,384 44,081 26,967 25,089 23,813 6.37%
  YoY % 3.12% 3.28% -26.54% 63.46% 7.49% 5.36% -
  Horiz. % 144.83% 140.45% 135.99% 185.11% 113.24% 105.36% 100.00%
NP to SH 30,891 29,988 29,884 41,724 23,938 22,196 21,294 6.39%
  YoY % 3.01% 0.35% -28.38% 74.30% 7.85% 4.24% -
  Horiz. % 145.07% 140.83% 140.34% 195.94% 112.42% 104.24% 100.00%
Tax Rate 14.34 % 24.36 % 22.75 % 14.46 % 25.41 % 25.91 % 25.57 % -9.19%
  YoY % -41.13% 7.08% 57.33% -43.09% -1.93% 1.33% -
  Horiz. % 56.08% 95.27% 88.97% 56.55% 99.37% 101.33% 100.00%
Total Cost 114,015 123,850 109,882 92,018 103,995 108,334 99,219 2.34%
  YoY % -7.94% 12.71% 19.41% -11.52% -4.01% 9.19% -
  Horiz. % 114.91% 124.82% 110.75% 92.74% 104.81% 109.19% 100.00%
Net Worth 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 858,528 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 858,528 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 23.22 % 21.26 % 22.76 % 32.39 % 20.59 % 18.80 % 19.36 % 3.08%
  YoY % 9.22% -6.59% -29.73% 57.31% 9.52% -2.89% -
  Horiz. % 119.94% 109.81% 117.56% 167.30% 106.35% 97.11% 100.00%
ROE 2.90 % 2.85 % 2.89 % 4.23 % 2.53 % 2.50 % 2.48 % 2.64%
  YoY % 1.75% -1.38% -31.68% 67.19% 1.20% 0.81% -
  Horiz. % 116.94% 114.92% 116.53% 170.56% 102.02% 100.81% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 33.75 35.75 32.33 30.93 29.76 30.32 27.96 3.18%
  YoY % -5.59% 10.58% 4.53% 3.93% -1.85% 8.44% -
  Horiz. % 120.71% 127.86% 115.63% 110.62% 106.44% 108.44% 100.00%
EPS 7.02 6.82 6.79 9.48 5.44 5.04 4.84 6.39%
  YoY % 2.93% 0.44% -28.38% 74.26% 7.94% 4.13% -
  Horiz. % 145.04% 140.91% 140.29% 195.87% 112.40% 104.13% 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 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 1.9512 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,042
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 33.75 35.75 32.33 30.93 29.76 30.32 27.96 3.18%
  YoY % -5.59% 10.58% 4.53% 3.93% -1.85% 8.44% -
  Horiz. % 120.71% 127.86% 115.63% 110.62% 106.44% 108.44% 100.00%
EPS 7.02 6.82 6.79 9.48 5.44 5.04 4.84 6.39%
  YoY % 2.93% 0.44% -28.38% 74.26% 7.94% 4.13% -
  Horiz. % 145.04% 140.91% 140.29% 195.87% 112.40% 104.13% 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 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 1.9512 3.68%
  YoY % 1.47% 1.50% 5.06% 4.26% 6.48% 3.38% -
  Horiz. % 124.19% 122.39% 120.58% 114.77% 110.08% 103.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.7600 5.1200 5.2500 6.2800 7.2000 6.9900 4.1900 -
P/RPS 17.07 14.32 16.24 20.30 24.19 23.05 14.98 2.20%
  YoY % 19.20% -11.82% -20.00% -16.08% 4.95% 53.87% -
  Horiz. % 113.95% 95.59% 108.41% 135.51% 161.48% 153.87% 100.00%
P/EPS 82.04 75.12 77.30 66.23 132.34 138.57 86.58 -0.89%
  YoY % 9.21% -2.82% 16.71% -49.95% -4.50% 60.05% -
  Horiz. % 94.76% 86.76% 89.28% 76.50% 152.85% 160.05% 100.00%
EY 1.22 1.33 1.29 1.51 0.76 0.72 1.16 0.84%
  YoY % -8.27% 3.10% -14.57% 98.68% 5.56% -37.93% -
  Horiz. % 105.17% 114.66% 111.21% 130.17% 65.52% 62.07% 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 2.38 2.14 2.23 2.80 3.35 3.47 2.15 1.71%
  YoY % 11.21% -4.04% -20.36% -16.42% -3.46% 61.40% -
  Horiz. % 110.70% 99.53% 103.72% 130.23% 155.81% 161.40% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 10/11/17 10/11/16 04/11/15 12/11/14 12/11/13 08/11/12 -
Price 5.6900 5.1000 5.2800 6.0000 7.0300 6.6000 4.2000 -
P/RPS 16.86 14.27 16.33 19.40 23.62 21.77 15.02 1.94%
  YoY % 18.15% -12.61% -15.82% -17.87% 8.50% 44.94% -
  Horiz. % 112.25% 95.01% 108.72% 129.16% 157.26% 144.94% 100.00%
P/EPS 81.05 74.83 77.74 63.27 129.22 130.83 86.79 -1.13%
  YoY % 8.31% -3.74% 22.87% -51.04% -1.23% 50.74% -
  Horiz. % 93.39% 86.22% 89.57% 72.90% 148.89% 150.74% 100.00%
EY 1.23 1.34 1.29 1.58 0.77 0.76 1.15 1.13%
  YoY % -8.21% 3.88% -18.35% 105.19% 1.32% -33.91% -
  Horiz. % 106.96% 116.52% 112.17% 137.39% 66.96% 66.09% 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 2.35 2.14 2.24 2.68 3.27 3.27 2.15 1.49%
  YoY % 9.81% -4.46% -16.42% -18.04% 0.00% 52.09% -
  Horiz. % 109.30% 99.53% 104.19% 124.65% 152.09% 152.09% 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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. Fear on Bumi Armada is probably overdone - felicity Good Articles to Share
2. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
3. [转贴]《东方华尔街》告诉你,炒家如何炒高一只股 Good Articles to Share
4. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
5. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
6. Is QL Resources worth investing now? kcchongnz kcchongnz blog
7. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
8. Evening Market Summary - 17 Jan 2019 KLSE Traders Update and Ideas
Partners & Brokers