Highlights

[SHANG] YoY Quarter Result on 2017-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -68.24%    YoY -     -33.50%
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 - 440,042
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.
 


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 , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
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