Highlights

[SHANG] YoY Quarter Result on 2008-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -71.99%    YoY -     -78.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 104,422 111,359 105,273 99,131 108,853 94,504 71,074 6.62%
  YoY % -6.23% 5.78% 6.20% -8.93% 15.18% 32.97% -
  Horiz. % 146.92% 156.68% 148.12% 139.48% 153.15% 132.97% 100.00%
PBT 15,618 19,681 13,033 3,919 24,944 8,206 4,368 23.65%
  YoY % -20.64% 51.01% 232.56% -84.29% 203.97% 87.87% -
  Horiz. % 357.55% 450.57% 298.37% 89.72% 571.06% 187.87% 100.00%
Tax -4,583 -3,785 -1,238 2,618 1,346 9,024 1,861 -
  YoY % -21.08% -205.74% -147.29% 94.50% -85.08% 384.90% -
  Horiz. % -246.27% -203.39% -66.52% 140.68% 72.33% 484.90% 100.00%
NP 11,035 15,896 11,795 6,537 26,290 17,230 6,229 10.00%
  YoY % -30.58% 34.77% 80.43% -75.14% 52.58% 176.61% -
  Horiz. % 177.16% 255.19% 189.36% 104.94% 422.06% 276.61% 100.00%
NP to SH 11,610 14,037 9,407 5,578 25,559 15,691 5,740 12.45%
  YoY % -17.29% 49.22% 68.64% -78.18% 62.89% 173.36% -
  Horiz. % 202.26% 244.55% 163.89% 97.18% 445.28% 273.36% 100.00%
Tax Rate 29.34 % 19.23 % 9.50 % -66.80 % -5.40 % -109.97 % -42.61 % -
  YoY % 52.57% 102.42% 114.22% -1,137.04% 95.09% -158.08% -
  Horiz. % -68.86% -45.13% -22.30% 156.77% 12.67% 258.08% 100.00%
Total Cost 93,387 95,463 93,478 92,594 82,563 77,274 64,845 6.26%
  YoY % -2.17% 2.12% 0.95% 12.15% 6.84% 19.17% -
  Horiz. % 144.02% 147.22% 144.16% 142.79% 127.32% 119.17% 100.00%
Net Worth 833,285 791,880 747,548 738,008 722,470 670,361 878,606 -0.88%
  YoY % 5.23% 5.93% 1.29% 2.15% 7.77% -23.70% -
  Horiz. % 94.84% 90.13% 85.08% 84.00% 82.23% 76.30% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 26,357 26,401 21,978 21,960 30,793 21,976 21,965 3.08%
  YoY % -0.17% 20.12% 0.08% -28.69% 40.12% 0.05% -
  Horiz. % 120.00% 120.20% 100.06% 99.98% 140.19% 100.05% 100.00%
Div Payout % 227.02 % 188.09 % 233.64 % 393.70 % 120.48 % 140.06 % 382.67 % -8.33%
  YoY % 20.70% -19.50% -40.66% 226.78% -13.98% -63.40% -
  Horiz. % 59.33% 49.15% 61.06% 102.88% 31.48% 36.60% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 833,285 791,880 747,548 738,008 722,470 670,361 878,606 -0.88%
  YoY % 5.23% 5.93% 1.29% 2.15% 7.77% -23.70% -
  Horiz. % 94.84% 90.13% 85.08% 84.00% 82.23% 76.30% 100.00%
NOSH 439,288 440,031 439,579 439,212 439,913 439,523 439,303 -0.00%
  YoY % -0.17% 0.10% 0.08% -0.16% 0.09% 0.05% -
  Horiz. % 100.00% 100.17% 100.06% 99.98% 100.14% 100.05% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.57 % 14.27 % 11.20 % 6.59 % 24.15 % 18.23 % 8.76 % 3.18%
  YoY % -25.93% 27.41% 69.95% -72.71% 32.47% 108.11% -
  Horiz. % 120.66% 162.90% 127.85% 75.23% 275.68% 208.11% 100.00%
ROE 1.39 % 1.77 % 1.26 % 0.76 % 3.54 % 2.34 % 0.65 % 13.50%
  YoY % -21.47% 40.48% 65.79% -78.53% 51.28% 260.00% -
  Horiz. % 213.85% 272.31% 193.85% 116.92% 544.62% 360.00% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.77 25.31 23.95 22.57 24.74 21.50 16.18 6.62%
  YoY % -6.08% 5.68% 6.11% -8.77% 15.07% 32.88% -
  Horiz. % 146.91% 156.43% 148.02% 139.49% 152.90% 132.88% 100.00%
EPS 2.64 3.19 2.14 1.27 5.81 3.57 1.30 12.53%
  YoY % -17.24% 49.07% 68.50% -78.14% 62.75% 174.62% -
  Horiz. % 203.08% 245.38% 164.62% 97.69% 446.92% 274.62% 100.00%
DPS 6.00 6.00 5.00 5.00 7.00 5.00 5.00 3.08%
  YoY % 0.00% 20.00% 0.00% -28.57% 40.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 140.00% 100.00% 100.00%
NAPS 1.8969 1.7996 1.7006 1.6803 1.6423 1.5252 2.0000 -0.88%
  YoY % 5.41% 5.82% 1.21% 2.31% 7.68% -23.74% -
  Horiz. % 94.85% 89.98% 85.03% 84.01% 82.11% 76.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,042
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.73 25.31 23.93 22.53 24.74 21.48 16.15 6.62%
  YoY % -6.24% 5.77% 6.21% -8.93% 15.18% 33.00% -
  Horiz. % 146.93% 156.72% 148.17% 139.50% 153.19% 133.00% 100.00%
EPS 2.64 3.19 2.14 1.27 5.81 3.57 1.30 12.53%
  YoY % -17.24% 49.07% 68.50% -78.14% 62.75% 174.62% -
  Horiz. % 203.08% 245.38% 164.62% 97.69% 446.92% 274.62% 100.00%
DPS 5.99 6.00 5.00 4.99 7.00 4.99 4.99 3.09%
  YoY % -0.17% 20.00% 0.20% -28.71% 40.28% 0.00% -
  Horiz. % 120.04% 120.24% 100.20% 100.00% 140.28% 100.00% 100.00%
NAPS 1.8938 1.7997 1.6990 1.6773 1.6420 1.5235 1.9968 -0.88%
  YoY % 5.23% 5.93% 1.29% 2.15% 7.78% -23.70% -
  Horiz. % 94.84% 90.13% 85.09% 84.00% 82.23% 76.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.4300 2.6700 1.8300 1.6500 2.5300 2.1500 1.2500 -
P/RPS 10.22 10.55 7.64 7.31 10.22 10.00 7.73 4.76%
  YoY % -3.13% 38.09% 4.51% -28.47% 2.20% 29.37% -
  Horiz. % 132.21% 136.48% 98.84% 94.57% 132.21% 129.37% 100.00%
P/EPS 91.94 83.70 85.51 129.92 43.55 60.22 95.67 -0.66%
  YoY % 9.84% -2.12% -34.18% 198.32% -27.68% -37.05% -
  Horiz. % 96.10% 87.49% 89.38% 135.80% 45.52% 62.95% 100.00%
EY 1.09 1.19 1.17 0.77 2.30 1.66 1.05 0.62%
  YoY % -8.40% 1.71% 51.95% -66.52% 38.55% 58.10% -
  Horiz. % 103.81% 113.33% 111.43% 73.33% 219.05% 158.10% 100.00%
DY 2.47 2.25 2.73 3.03 2.77 2.33 4.00 -7.72%
  YoY % 9.78% -17.58% -9.90% 9.39% 18.88% -41.75% -
  Horiz. % 61.75% 56.25% 68.25% 75.75% 69.25% 58.25% 100.00%
P/NAPS 1.28 1.48 1.08 0.98 1.54 1.41 0.63 12.54%
  YoY % -13.51% 37.04% 10.20% -36.36% 9.22% 123.81% -
  Horiz. % 203.17% 234.92% 171.43% 155.56% 244.44% 223.81% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 24/02/10 24/02/09 26/02/08 28/02/07 16/03/06 -
Price 2.6500 2.6300 1.7800 1.7200 2.4000 2.5500 1.3500 -
P/RPS 11.15 10.39 7.43 7.62 9.70 11.86 8.34 4.96%
  YoY % 7.31% 39.84% -2.49% -21.44% -18.21% 42.21% -
  Horiz. % 133.69% 124.58% 89.09% 91.37% 116.31% 142.21% 100.00%
P/EPS 100.27 82.45 83.18 135.43 41.31 71.43 103.32 -0.50%
  YoY % 21.61% -0.88% -38.58% 227.84% -42.17% -30.87% -
  Horiz. % 97.05% 79.80% 80.51% 131.08% 39.98% 69.13% 100.00%
EY 1.00 1.21 1.20 0.74 2.42 1.40 0.97 0.51%
  YoY % -17.36% 0.83% 62.16% -69.42% 72.86% 44.33% -
  Horiz. % 103.09% 124.74% 123.71% 76.29% 249.48% 144.33% 100.00%
DY 2.26 2.28 2.81 2.91 2.92 1.96 3.70 -7.88%
  YoY % -0.88% -18.86% -3.44% -0.34% 48.98% -47.03% -
  Horiz. % 61.08% 61.62% 75.95% 78.65% 78.92% 52.97% 100.00%
P/NAPS 1.40 1.46 1.05 1.02 1.46 1.67 0.68 12.78%
  YoY % -4.11% 39.05% 2.94% -30.14% -12.57% 145.59% -
  Horiz. % 205.88% 214.71% 154.41% 150.00% 214.71% 245.59% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers