Highlights

[SHANG] YoY Quarter Result on 2014-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -58.43%    YoY -     -85.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 140,141 119,462 133,952 125,050 131,743 122,783 104,422 5.02%
  YoY % 17.31% -10.82% 7.12% -5.08% 7.30% 17.58% -
  Horiz. % 134.21% 114.40% 128.28% 119.75% 126.16% 117.58% 100.00%
PBT 15,292 12,196 43,951 17,676 74,689 20,565 15,618 -0.35%
  YoY % 25.39% -72.25% 148.65% -76.33% 263.19% 31.67% -
  Horiz. % 97.91% 78.09% 281.41% 113.18% 478.22% 131.67% 100.00%
Tax -1,898 2,323 6,407 -8,490 -3,692 -9,381 -4,583 -13.65%
  YoY % -181.70% -63.74% 175.47% -129.96% 60.64% -104.69% -
  Horiz. % 41.41% -50.69% -139.80% 185.25% 80.56% 204.69% 100.00%
NP 13,394 14,519 50,358 9,186 70,997 11,184 11,035 3.28%
  YoY % -7.75% -71.17% 448.20% -87.06% 534.81% 1.35% -
  Horiz. % 121.38% 131.57% 456.35% 83.24% 643.38% 101.35% 100.00%
NP to SH 9,523 14,321 46,582 9,952 67,763 10,504 11,610 -3.25%
  YoY % -33.50% -69.26% 368.07% -85.31% 545.12% -9.53% -
  Horiz. % 82.02% 123.35% 401.22% 85.72% 583.66% 90.47% 100.00%
Tax Rate 12.41 % -19.05 % -14.58 % 48.03 % 4.94 % 45.62 % 29.34 % -13.35%
  YoY % 165.14% -30.66% -130.36% 872.27% -89.17% 55.49% -
  Horiz. % 42.30% -64.93% -49.69% 163.70% 16.84% 155.49% 100.00%
Total Cost 126,747 104,943 83,594 115,864 60,746 111,599 93,387 5.22%
  YoY % 20.78% 25.54% -27.85% 90.74% -45.57% 19.50% -
  Horiz. % 135.72% 112.37% 89.51% 124.07% 65.05% 119.50% 100.00%
Net Worth 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 833,285 4.11%
  YoY % 1.19% 1.64% 8.05% 0.01% 9.89% 4.28% -
  Horiz. % 127.36% 125.86% 123.83% 114.60% 114.59% 104.28% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 52,800 48,400 48,400 39,600 66,000 30,800 26,357 12.26%
  YoY % 9.09% 0.00% 22.22% -40.00% 114.29% 16.86% -
  Horiz. % 200.32% 183.63% 183.63% 150.24% 250.41% 116.86% 100.00%
Div Payout % 554.45 % 337.97 % 103.90 % 397.91 % 97.40 % 293.22 % 227.02 % 16.03%
  YoY % 64.05% 225.28% -73.89% 308.53% -66.78% 29.16% -
  Horiz. % 244.23% 148.87% 45.77% 175.28% 42.90% 129.16% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 833,285 4.11%
  YoY % 1.19% 1.64% 8.05% 0.01% 9.89% 4.28% -
  Horiz. % 127.36% 125.86% 123.83% 114.60% 114.59% 104.28% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 439,288 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.16% -
  Horiz. % 100.16% 100.16% 100.16% 100.16% 100.16% 100.16% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.56 % 12.15 % 37.59 % 7.35 % 53.89 % 9.11 % 10.57 % -1.66%
  YoY % -21.32% -67.68% 411.43% -86.36% 491.55% -13.81% -
  Horiz. % 90.44% 114.95% 355.63% 69.54% 509.84% 86.19% 100.00%
ROE 0.90 % 1.37 % 4.51 % 1.04 % 7.10 % 1.21 % 1.39 % -6.98%
  YoY % -34.31% -69.62% 333.65% -85.35% 486.78% -12.95% -
  Horiz. % 64.75% 98.56% 324.46% 74.82% 510.79% 87.05% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 31.85 27.15 30.44 28.42 29.94 27.91 23.77 4.99%
  YoY % 17.31% -10.81% 7.11% -5.08% 7.27% 17.42% -
  Horiz. % 133.99% 114.22% 128.06% 119.56% 125.96% 117.42% 100.00%
EPS 2.16 3.25 10.59 2.26 15.40 2.39 2.64 -3.29%
  YoY % -33.54% -69.31% 368.58% -85.32% 544.35% -9.47% -
  Horiz. % 81.82% 123.11% 401.14% 85.61% 583.33% 90.53% 100.00%
DPS 12.00 11.00 11.00 9.00 15.00 7.00 6.00 12.23%
  YoY % 9.09% 0.00% 22.22% -40.00% 114.29% 16.67% -
  Horiz. % 200.00% 183.33% 183.33% 150.00% 250.00% 116.67% 100.00%
NAPS 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 1.8969 4.08%
  YoY % 1.19% 1.64% 8.05% 0.01% 9.89% 4.11% -
  Horiz. % 127.15% 125.65% 123.63% 114.42% 114.40% 104.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 31.85 27.15 30.44 28.42 29.94 27.91 23.73 5.02%
  YoY % 17.31% -10.81% 7.11% -5.08% 7.27% 17.61% -
  Horiz. % 134.22% 114.41% 128.28% 119.76% 126.17% 117.61% 100.00%
EPS 2.16 3.25 10.59 2.26 15.40 2.39 2.64 -3.29%
  YoY % -33.54% -69.31% 368.58% -85.32% 544.35% -9.47% -
  Horiz. % 81.82% 123.11% 401.14% 85.61% 583.33% 90.53% 100.00%
DPS 12.00 11.00 11.00 9.00 15.00 7.00 5.99 12.27%
  YoY % 9.09% 0.00% 22.22% -40.00% 114.29% 16.86% -
  Horiz. % 200.33% 183.64% 183.64% 150.25% 250.42% 116.86% 100.00%
NAPS 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 1.8938 4.11%
  YoY % 1.19% 1.64% 8.05% 0.01% 9.89% 4.28% -
  Horiz. % 127.36% 125.86% 123.83% 114.61% 114.59% 104.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.0700 5.2400 5.8000 7.5000 6.7600 4.1000 2.4300 -
P/RPS 15.92 19.30 19.05 26.39 22.58 14.69 10.22 7.66%
  YoY % -17.51% 1.31% -27.81% 16.87% 53.71% 43.74% -
  Horiz. % 155.77% 188.85% 186.40% 258.22% 220.94% 143.74% 100.00%
P/EPS 234.25 160.99 54.79 331.59 43.89 171.74 91.94 16.85%
  YoY % 45.51% 193.83% -83.48% 655.50% -74.44% 86.80% -
  Horiz. % 254.79% 175.10% 59.59% 360.66% 47.74% 186.80% 100.00%
EY 0.43 0.62 1.83 0.30 2.28 0.58 1.09 -14.35%
  YoY % -30.65% -66.12% 510.00% -86.84% 293.10% -46.79% -
  Horiz. % 39.45% 56.88% 167.89% 27.52% 209.17% 53.21% 100.00%
DY 2.37 2.10 1.90 1.20 2.22 1.71 2.47 -0.69%
  YoY % 12.86% 10.53% 58.33% -45.95% 29.82% -30.77% -
  Horiz. % 95.95% 85.02% 76.92% 48.58% 89.88% 69.23% 100.00%
P/NAPS 2.10 2.20 2.47 3.46 3.12 2.08 1.28 8.59%
  YoY % -4.55% -10.93% -28.61% 10.90% 50.00% 62.50% -
  Horiz. % 164.06% 171.88% 192.97% 270.31% 243.75% 162.50% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 24/02/16 23/02/15 27/02/14 27/02/13 27/02/12 -
Price 5.0000 5.2300 5.6700 6.8000 6.7400 3.8000 2.6500 -
P/RPS 15.70 19.26 18.62 23.93 22.51 13.62 11.15 5.86%
  YoY % -18.48% 3.44% -22.19% 6.31% 65.27% 22.15% -
  Horiz. % 140.81% 172.74% 167.00% 214.62% 201.88% 122.15% 100.00%
P/EPS 231.02 160.69 53.56 300.64 43.76 159.18 100.27 14.91%
  YoY % 43.77% 200.02% -82.18% 587.02% -72.51% 58.75% -
  Horiz. % 230.40% 160.26% 53.42% 299.83% 43.64% 158.75% 100.00%
EY 0.43 0.62 1.87 0.33 2.28 0.63 1.00 -13.11%
  YoY % -30.65% -66.84% 466.67% -85.53% 261.90% -37.00% -
  Horiz. % 43.00% 62.00% 187.00% 33.00% 228.00% 63.00% 100.00%
DY 2.40 2.10 1.94 1.32 2.23 1.84 2.26 1.01%
  YoY % 14.29% 8.25% 46.97% -40.81% 21.20% -18.58% -
  Horiz. % 106.19% 92.92% 85.84% 58.41% 98.67% 81.42% 100.00%
P/NAPS 2.07 2.19 2.42 3.13 3.11 1.92 1.40 6.73%
  YoY % -5.48% -9.50% -22.68% 0.64% 61.98% 37.14% -
  Horiz. % 147.86% 156.43% 172.86% 223.57% 222.14% 137.14% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers