Highlights

[SHANG] YoY Quarter Result on 2015-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     11.64%    YoY -     368.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 135,123 140,141 119,462 133,952 125,050 131,743 122,783 1.61%
  YoY % -3.58% 17.31% -10.82% 7.12% -5.08% 7.30% -
  Horiz. % 110.05% 114.14% 97.30% 109.10% 101.85% 107.30% 100.00%
PBT 7,210 15,292 12,196 43,951 17,676 74,689 20,565 -16.02%
  YoY % -52.85% 25.39% -72.25% 148.65% -76.33% 263.19% -
  Horiz. % 35.06% 74.36% 59.30% 213.72% 85.95% 363.19% 100.00%
Tax -7,288 -1,898 2,323 6,407 -8,490 -3,692 -9,381 -4.12%
  YoY % -283.98% -181.70% -63.74% 175.47% -129.96% 60.64% -
  Horiz. % 77.69% 20.23% -24.76% -68.30% 90.50% 39.36% 100.00%
NP -78 13,394 14,519 50,358 9,186 70,997 11,184 -
  YoY % -100.58% -7.75% -71.17% 448.20% -87.06% 534.81% -
  Horiz. % -0.70% 119.76% 129.82% 450.27% 82.14% 634.81% 100.00%
NP to SH -856 9,523 14,321 46,582 9,952 67,763 10,504 -
  YoY % -108.99% -33.50% -69.26% 368.07% -85.31% 545.12% -
  Horiz. % -8.15% 90.66% 136.34% 443.47% 94.74% 645.12% 100.00%
Tax Rate 101.08 % 12.41 % -19.05 % -14.58 % 48.03 % 4.94 % 45.62 % 14.17%
  YoY % 714.50% 165.14% -30.66% -130.36% 872.27% -89.17% -
  Horiz. % 221.57% 27.20% -41.76% -31.96% 105.28% 10.83% 100.00%
Total Cost 135,201 126,747 104,943 83,594 115,864 60,746 111,599 3.25%
  YoY % 6.67% 20.78% 25.54% -27.85% 90.74% -45.57% -
  Horiz. % 121.15% 113.57% 94.04% 74.91% 103.82% 54.43% 100.00%
Net Worth 1,065,108 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 3.45%
  YoY % 0.36% 1.19% 1.64% 8.05% 0.01% 9.89% -
  Horiz. % 122.58% 122.13% 120.70% 118.75% 109.90% 109.89% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 52,800 52,800 48,400 48,400 39,600 66,000 30,800 9.39%
  YoY % 0.00% 9.09% 0.00% 22.22% -40.00% 114.29% -
  Horiz. % 171.43% 171.43% 157.14% 157.14% 128.57% 214.29% 100.00%
Div Payout % - % 554.45 % 337.97 % 103.90 % 397.91 % 97.40 % 293.22 % -
  YoY % 0.00% 64.05% 225.28% -73.89% 308.53% -66.78% -
  Horiz. % 0.00% 189.09% 115.26% 35.43% 135.70% 33.22% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,065,108 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 3.45%
  YoY % 0.36% 1.19% 1.64% 8.05% 0.01% 9.89% -
  Horiz. % 122.58% 122.13% 120.70% 118.75% 109.90% 109.89% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -0.06 % 9.56 % 12.15 % 37.59 % 7.35 % 53.89 % 9.11 % -
  YoY % -100.63% -21.32% -67.68% 411.43% -86.36% 491.55% -
  Horiz. % -0.66% 104.94% 133.37% 412.62% 80.68% 591.55% 100.00%
ROE -0.08 % 0.90 % 1.37 % 4.51 % 1.04 % 7.10 % 1.21 % -
  YoY % -108.89% -34.31% -69.62% 333.65% -85.35% 486.78% -
  Horiz. % -6.61% 74.38% 113.22% 372.73% 85.95% 586.78% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.71 31.85 27.15 30.44 28.42 29.94 27.91 1.61%
  YoY % -3.58% 17.31% -10.81% 7.11% -5.08% 7.27% -
  Horiz. % 110.03% 114.12% 97.28% 109.06% 101.83% 107.27% 100.00%
EPS -0.19 2.16 3.25 10.59 2.26 15.40 2.39 -
  YoY % -108.80% -33.54% -69.31% 368.58% -85.32% 544.35% -
  Horiz. % -7.95% 90.38% 135.98% 443.10% 94.56% 644.35% 100.00%
DPS 12.00 12.00 11.00 11.00 9.00 15.00 7.00 9.39%
  YoY % 0.00% 9.09% 0.00% 22.22% -40.00% 114.29% -
  Horiz. % 171.43% 171.43% 157.14% 157.14% 128.57% 214.29% 100.00%
NAPS 2.4207 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 3.45%
  YoY % 0.36% 1.19% 1.64% 8.05% 0.01% 9.89% -
  Horiz. % 122.58% 122.13% 120.70% 118.75% 109.90% 109.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.71 31.85 27.15 30.44 28.42 29.94 27.91 1.61%
  YoY % -3.58% 17.31% -10.81% 7.11% -5.08% 7.27% -
  Horiz. % 110.03% 114.12% 97.28% 109.06% 101.83% 107.27% 100.00%
EPS -0.19 2.16 3.25 10.59 2.26 15.40 2.39 -
  YoY % -108.80% -33.54% -69.31% 368.58% -85.32% 544.35% -
  Horiz. % -7.95% 90.38% 135.98% 443.10% 94.56% 644.35% 100.00%
DPS 12.00 12.00 11.00 11.00 9.00 15.00 7.00 9.39%
  YoY % 0.00% 9.09% 0.00% 22.22% -40.00% 114.29% -
  Horiz. % 171.43% 171.43% 157.14% 157.14% 128.57% 214.29% 100.00%
NAPS 2.4207 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 3.45%
  YoY % 0.36% 1.19% 1.64% 8.05% 0.01% 9.89% -
  Horiz. % 122.58% 122.13% 120.70% 118.75% 109.90% 109.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 5.6200 5.0700 5.2400 5.8000 7.5000 6.7600 4.1000 -
P/RPS 18.30 15.92 19.30 19.05 26.39 22.58 14.69 3.73%
  YoY % 14.95% -17.51% 1.31% -27.81% 16.87% 53.71% -
  Horiz. % 124.57% 108.37% 131.38% 129.68% 179.65% 153.71% 100.00%
P/EPS -2,888.79 234.25 160.99 54.79 331.59 43.89 171.74 -
  YoY % -1,333.21% 45.51% 193.83% -83.48% 655.50% -74.44% -
  Horiz. % -1,682.07% 136.40% 93.74% 31.90% 193.08% 25.56% 100.00%
EY -0.03 0.43 0.62 1.83 0.30 2.28 0.58 -
  YoY % -106.98% -30.65% -66.12% 510.00% -86.84% 293.10% -
  Horiz. % -5.17% 74.14% 106.90% 315.52% 51.72% 393.10% 100.00%
DY 2.14 2.37 2.10 1.90 1.20 2.22 1.71 3.81%
  YoY % -9.70% 12.86% 10.53% 58.33% -45.95% 29.82% -
  Horiz. % 125.15% 138.60% 122.81% 111.11% 70.18% 129.82% 100.00%
P/NAPS 2.32 2.10 2.20 2.47 3.46 3.12 2.08 1.84%
  YoY % 10.48% -4.55% -10.93% -28.61% 10.90% 50.00% -
  Horiz. % 111.54% 100.96% 105.77% 118.75% 166.35% 150.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 28/02/17 24/02/16 23/02/15 27/02/14 27/02/13 -
Price 5.6000 5.0000 5.2300 5.6700 6.8000 6.7400 3.8000 -
P/RPS 18.24 15.70 19.26 18.62 23.93 22.51 13.62 4.99%
  YoY % 16.18% -18.48% 3.44% -22.19% 6.31% 65.27% -
  Horiz. % 133.92% 115.27% 141.41% 136.71% 175.70% 165.27% 100.00%
P/EPS -2,878.50 231.02 160.69 53.56 300.64 43.76 159.18 -
  YoY % -1,346.00% 43.77% 200.02% -82.18% 587.02% -72.51% -
  Horiz. % -1,808.33% 145.13% 100.95% 33.65% 188.87% 27.49% 100.00%
EY -0.03 0.43 0.62 1.87 0.33 2.28 0.63 -
  YoY % -106.98% -30.65% -66.84% 466.67% -85.53% 261.90% -
  Horiz. % -4.76% 68.25% 98.41% 296.83% 52.38% 361.90% 100.00%
DY 2.14 2.40 2.10 1.94 1.32 2.23 1.84 2.55%
  YoY % -10.83% 14.29% 8.25% 46.97% -40.81% 21.20% -
  Horiz. % 116.30% 130.43% 114.13% 105.43% 71.74% 121.20% 100.00%
P/NAPS 2.31 2.07 2.19 2.42 3.13 3.11 1.92 3.13%
  YoY % 11.59% -5.48% -9.50% -22.68% 0.64% 61.98% -
  Horiz. % 120.31% 107.81% 114.06% 126.04% 163.02% 161.98% 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.
 


 

202  233  552  1338 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 HSI-C7J 0.215-0.035 
 GPACKET-WB 0.27+0.005 
 SAPNRG 0.285-0.005 
 KNM 0.405+0.01 
 HSI-C7F 0.39-0.065 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers