Highlights

[SHANG] YoY Quarter Result on 2010-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -40.25%    YoY -     49.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 131,743 122,783 104,422 111,359 105,273 99,131 108,853 3.23%
  YoY % 7.30% 17.58% -6.23% 5.78% 6.20% -8.93% -
  Horiz. % 121.03% 112.80% 95.93% 102.30% 96.71% 91.07% 100.00%
PBT 74,689 20,565 15,618 19,681 13,033 3,919 24,944 20.04%
  YoY % 263.19% 31.67% -20.64% 51.01% 232.56% -84.29% -
  Horiz. % 299.43% 82.44% 62.61% 78.90% 52.25% 15.71% 100.00%
Tax -3,692 -9,381 -4,583 -3,785 -1,238 2,618 1,346 -
  YoY % 60.64% -104.69% -21.08% -205.74% -147.29% 94.50% -
  Horiz. % -274.29% -696.95% -340.49% -281.20% -91.98% 194.50% 100.00%
NP 70,997 11,184 11,035 15,896 11,795 6,537 26,290 17.99%
  YoY % 534.81% 1.35% -30.58% 34.77% 80.43% -75.14% -
  Horiz. % 270.05% 42.54% 41.97% 60.46% 44.86% 24.86% 100.00%
NP to SH 67,763 10,504 11,610 14,037 9,407 5,578 25,559 17.63%
  YoY % 545.12% -9.53% -17.29% 49.22% 68.64% -78.18% -
  Horiz. % 265.12% 41.10% 45.42% 54.92% 36.81% 21.82% 100.00%
Tax Rate 4.94 % 45.62 % 29.34 % 19.23 % 9.50 % -66.80 % -5.40 % -
  YoY % -89.17% 55.49% 52.57% 102.42% 114.22% -1,137.04% -
  Horiz. % -91.48% -844.81% -543.33% -356.11% -175.93% 1,237.04% 100.00%
Total Cost 60,746 111,599 93,387 95,463 93,478 92,594 82,563 -4.98%
  YoY % -45.57% 19.50% -2.17% 2.12% 0.95% 12.15% -
  Horiz. % 73.58% 135.17% 113.11% 115.62% 113.22% 112.15% 100.00%
Net Worth 954,843 868,911 833,285 791,880 747,548 738,008 722,470 4.75%
  YoY % 9.89% 4.28% 5.23% 5.93% 1.29% 2.15% -
  Horiz. % 132.16% 120.27% 115.34% 109.61% 103.47% 102.15% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 66,000 30,800 26,357 26,401 21,978 21,960 30,793 13.53%
  YoY % 114.29% 16.86% -0.17% 20.12% 0.08% -28.69% -
  Horiz. % 214.33% 100.02% 85.59% 85.74% 71.37% 71.31% 100.00%
Div Payout % 97.40 % 293.22 % 227.02 % 188.09 % 233.64 % 393.70 % 120.48 % -3.48%
  YoY % -66.78% 29.16% 20.70% -19.50% -40.66% 226.78% -
  Horiz. % 80.84% 243.38% 188.43% 156.12% 193.92% 326.78% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 954,843 868,911 833,285 791,880 747,548 738,008 722,470 4.75%
  YoY % 9.89% 4.28% 5.23% 5.93% 1.29% 2.15% -
  Horiz. % 132.16% 120.27% 115.34% 109.61% 103.47% 102.15% 100.00%
NOSH 440,000 440,000 439,288 440,031 439,579 439,212 439,913 0.00%
  YoY % 0.00% 0.16% -0.17% 0.10% 0.08% -0.16% -
  Horiz. % 100.02% 100.02% 99.86% 100.03% 99.92% 99.84% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 53.89 % 9.11 % 10.57 % 14.27 % 11.20 % 6.59 % 24.15 % 14.30%
  YoY % 491.55% -13.81% -25.93% 27.41% 69.95% -72.71% -
  Horiz. % 223.15% 37.72% 43.77% 59.09% 46.38% 27.29% 100.00%
ROE 7.10 % 1.21 % 1.39 % 1.77 % 1.26 % 0.76 % 3.54 % 12.29%
  YoY % 486.78% -12.95% -21.47% 40.48% 65.79% -78.53% -
  Horiz. % 200.56% 34.18% 39.27% 50.00% 35.59% 21.47% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.94 27.91 23.77 25.31 23.95 22.57 24.74 3.23%
  YoY % 7.27% 17.42% -6.08% 5.68% 6.11% -8.77% -
  Horiz. % 121.02% 112.81% 96.08% 102.30% 96.81% 91.23% 100.00%
EPS 15.40 2.39 2.64 3.19 2.14 1.27 5.81 17.62%
  YoY % 544.35% -9.47% -17.24% 49.07% 68.50% -78.14% -
  Horiz. % 265.06% 41.14% 45.44% 54.91% 36.83% 21.86% 100.00%
DPS 15.00 7.00 6.00 6.00 5.00 5.00 7.00 13.53%
  YoY % 114.29% 16.67% 0.00% 20.00% 0.00% -28.57% -
  Horiz. % 214.29% 100.00% 85.71% 85.71% 71.43% 71.43% 100.00%
NAPS 2.1701 1.9748 1.8969 1.7996 1.7006 1.6803 1.6423 4.75%
  YoY % 9.89% 4.11% 5.41% 5.82% 1.21% 2.31% -
  Horiz. % 132.14% 120.25% 115.50% 109.58% 103.55% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,042
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.94 27.91 23.73 25.31 23.93 22.53 24.74 3.23%
  YoY % 7.27% 17.61% -6.24% 5.77% 6.21% -8.93% -
  Horiz. % 121.02% 112.81% 95.92% 102.30% 96.73% 91.07% 100.00%
EPS 15.40 2.39 2.64 3.19 2.14 1.27 5.81 17.62%
  YoY % 544.35% -9.47% -17.24% 49.07% 68.50% -78.14% -
  Horiz. % 265.06% 41.14% 45.44% 54.91% 36.83% 21.86% 100.00%
DPS 15.00 7.00 5.99 6.00 5.00 4.99 7.00 13.53%
  YoY % 114.29% 16.86% -0.17% 20.00% 0.20% -28.71% -
  Horiz. % 214.29% 100.00% 85.57% 85.71% 71.43% 71.29% 100.00%
NAPS 2.1701 1.9748 1.8938 1.7997 1.6990 1.6773 1.6420 4.75%
  YoY % 9.89% 4.28% 5.23% 5.93% 1.29% 2.15% -
  Horiz. % 132.16% 120.27% 115.33% 109.60% 103.47% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.7600 4.1000 2.4300 2.6700 1.8300 1.6500 2.5300 -
P/RPS 22.58 14.69 10.22 10.55 7.64 7.31 10.22 14.11%
  YoY % 53.71% 43.74% -3.13% 38.09% 4.51% -28.47% -
  Horiz. % 220.94% 143.74% 100.00% 103.23% 74.76% 71.53% 100.00%
P/EPS 43.89 171.74 91.94 83.70 85.51 129.92 43.55 0.13%
  YoY % -74.44% 86.80% 9.84% -2.12% -34.18% 198.32% -
  Horiz. % 100.78% 394.35% 211.11% 192.19% 196.35% 298.32% 100.00%
EY 2.28 0.58 1.09 1.19 1.17 0.77 2.30 -0.15%
  YoY % 293.10% -46.79% -8.40% 1.71% 51.95% -66.52% -
  Horiz. % 99.13% 25.22% 47.39% 51.74% 50.87% 33.48% 100.00%
DY 2.22 1.71 2.47 2.25 2.73 3.03 2.77 -3.62%
  YoY % 29.82% -30.77% 9.78% -17.58% -9.90% 9.39% -
  Horiz. % 80.14% 61.73% 89.17% 81.23% 98.56% 109.39% 100.00%
P/NAPS 3.12 2.08 1.28 1.48 1.08 0.98 1.54 12.48%
  YoY % 50.00% 62.50% -13.51% 37.04% 10.20% -36.36% -
  Horiz. % 202.60% 135.06% 83.12% 96.10% 70.13% 63.64% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 26/02/08 -
Price 6.7400 3.8000 2.6500 2.6300 1.7800 1.7200 2.4000 -
P/RPS 22.51 13.62 11.15 10.39 7.43 7.62 9.70 15.05%
  YoY % 65.27% 22.15% 7.31% 39.84% -2.49% -21.44% -
  Horiz. % 232.06% 140.41% 114.95% 107.11% 76.60% 78.56% 100.00%
P/EPS 43.76 159.18 100.27 82.45 83.18 135.43 41.31 0.96%
  YoY % -72.51% 58.75% 21.61% -0.88% -38.58% 227.84% -
  Horiz. % 105.93% 385.33% 242.73% 199.59% 201.36% 327.84% 100.00%
EY 2.28 0.63 1.00 1.21 1.20 0.74 2.42 -0.99%
  YoY % 261.90% -37.00% -17.36% 0.83% 62.16% -69.42% -
  Horiz. % 94.21% 26.03% 41.32% 50.00% 49.59% 30.58% 100.00%
DY 2.23 1.84 2.26 2.28 2.81 2.91 2.92 -4.39%
  YoY % 21.20% -18.58% -0.88% -18.86% -3.44% -0.34% -
  Horiz. % 76.37% 63.01% 77.40% 78.08% 96.23% 99.66% 100.00%
P/NAPS 3.11 1.92 1.40 1.46 1.05 1.02 1.46 13.42%
  YoY % 61.98% 37.14% -4.11% 39.05% 2.94% -30.14% -
  Horiz. % 213.01% 131.51% 95.89% 100.00% 71.92% 69.86% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
2. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers