Highlights

[SHANG] YoY Quarter Result on 2009-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 21-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     81.59%    YoY -     -60.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 109,127 112,643 99,632 90,458 112,827 97,468 79,311 5.46%
  YoY % -3.12% 13.06% 10.14% -19.83% 15.76% 22.89% -
  Horiz. % 137.59% 142.03% 125.62% 114.05% 142.26% 122.89% 100.00%
PBT 25,083 27,450 21,608 14,012 35,463 23,208 15,694 8.12%
  YoY % -8.62% 27.04% 54.21% -60.49% 52.81% 47.88% -
  Horiz. % 159.83% 174.91% 137.68% 89.28% 225.97% 147.88% 100.00%
Tax -6,208 -6,534 -2,676 -2,087 -7,213 -5,966 -4,274 6.41%
  YoY % 4.99% -144.17% -28.22% 71.07% -20.90% -39.59% -
  Horiz. % 145.25% 152.88% 62.61% 48.83% 168.76% 139.59% 100.00%
NP 18,875 20,916 18,932 11,925 28,250 17,242 11,420 8.73%
  YoY % -9.76% 10.48% 58.76% -57.79% 63.84% 50.98% -
  Horiz. % 165.28% 183.15% 165.78% 104.42% 247.37% 150.98% 100.00%
NP to SH 18,406 18,688 16,616 10,129 25,561 15,710 9,948 10.79%
  YoY % -1.51% 12.47% 64.04% -60.37% 62.71% 57.92% -
  Horiz. % 185.02% 187.86% 167.03% 101.82% 256.95% 157.92% 100.00%
Tax Rate 24.75 % 23.80 % 12.38 % 14.89 % 20.34 % 25.71 % 27.23 % -1.58%
  YoY % 3.99% 92.25% -16.86% -26.79% -20.89% -5.58% -
  Horiz. % 90.89% 87.40% 45.46% 54.68% 74.70% 94.42% 100.00%
Total Cost 90,252 91,727 80,700 78,533 84,577 80,226 67,891 4.85%
  YoY % -1.61% 13.66% 2.76% -7.15% 5.42% 18.17% -
  Horiz. % 132.94% 135.11% 118.87% 115.68% 124.58% 118.17% 100.00%
Net Worth 853,027 440,342 764,160 750,118 748,088 686,883 685,179 3.72%
  YoY % 93.72% -42.38% 1.87% 0.27% 8.91% 0.25% -
  Horiz. % 124.50% 64.27% 111.53% 109.48% 109.18% 100.25% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 853,027 440,342 764,160 750,118 748,088 686,883 685,179 3.72%
  YoY % 93.72% -42.38% 1.87% 0.27% 8.91% 0.25% -
  Horiz. % 124.50% 64.27% 111.53% 109.48% 109.18% 100.25% 100.00%
NOSH 440,000 440,342 439,576 440,391 439,948 440,056 440,176 -0.01%
  YoY % -0.08% 0.17% -0.18% 0.10% -0.02% -0.03% -
  Horiz. % 99.96% 100.04% 99.86% 100.05% 99.95% 99.97% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.30 % 18.57 % 19.00 % 13.18 % 25.04 % 17.69 % 14.40 % 3.10%
  YoY % -6.84% -2.26% 44.16% -47.36% 41.55% 22.85% -
  Horiz. % 120.14% 128.96% 131.94% 91.53% 173.89% 122.85% 100.00%
ROE 2.16 % 4.24 % 2.17 % 1.35 % 3.42 % 2.29 % 1.45 % 6.86%
  YoY % -49.06% 95.39% 60.74% -60.53% 49.34% 57.93% -
  Horiz. % 148.97% 292.41% 149.66% 93.10% 235.86% 157.93% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.80 25.58 22.67 20.54 25.65 22.15 18.02 5.46%
  YoY % -3.05% 12.84% 10.37% -19.92% 15.80% 22.92% -
  Horiz. % 137.62% 141.95% 125.80% 113.98% 142.34% 122.92% 100.00%
EPS 4.18 4.25 3.78 2.30 5.81 3.57 2.26 10.78%
  YoY % -1.65% 12.43% 64.35% -60.41% 62.75% 57.96% -
  Horiz. % 184.96% 188.05% 167.26% 101.77% 257.08% 157.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9387 1.0000 1.7384 1.7033 1.7004 1.5609 1.5566 3.72%
  YoY % 93.87% -42.48% 2.06% 0.17% 8.94% 0.28% -
  Horiz. % 124.55% 64.24% 111.68% 109.42% 109.24% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.80 25.60 22.64 20.56 25.64 22.15 18.03 5.45%
  YoY % -3.13% 13.07% 10.12% -19.81% 15.76% 22.85% -
  Horiz. % 137.55% 141.99% 125.57% 114.03% 142.21% 122.85% 100.00%
EPS 4.18 4.25 3.78 2.30 5.81 3.57 2.26 10.78%
  YoY % -1.65% 12.43% 64.35% -60.41% 62.75% 57.96% -
  Horiz. % 184.96% 188.05% 167.26% 101.77% 257.08% 157.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9387 1.0008 1.7367 1.7048 1.7002 1.5611 1.5572 3.72%
  YoY % 93.72% -42.37% 1.87% 0.27% 8.91% 0.25% -
  Horiz. % 124.50% 64.27% 111.53% 109.48% 109.18% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.8500 2.6500 1.9000 1.5500 2.5000 2.7900 1.3800 -
P/RPS 11.49 10.36 8.38 7.55 9.75 12.60 7.66 6.98%
  YoY % 10.91% 23.63% 10.99% -22.56% -22.62% 64.49% -
  Horiz. % 150.00% 135.25% 109.40% 98.56% 127.28% 164.49% 100.00%
P/EPS 68.13 62.44 50.26 67.39 43.03 78.15 61.06 1.84%
  YoY % 9.11% 24.23% -25.42% 56.61% -44.94% 27.99% -
  Horiz. % 111.58% 102.26% 82.31% 110.37% 70.47% 127.99% 100.00%
EY 1.47 1.60 1.99 1.48 2.32 1.28 1.64 -1.81%
  YoY % -8.12% -19.60% 34.46% -36.21% 81.25% -21.95% -
  Horiz. % 89.63% 97.56% 121.34% 90.24% 141.46% 78.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.47 2.65 1.09 0.91 1.47 1.79 0.89 8.71%
  YoY % -44.53% 143.12% 19.78% -38.10% -17.88% 101.12% -
  Horiz. % 165.17% 297.75% 122.47% 102.25% 165.17% 201.12% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 20/05/11 20/05/10 21/05/09 15/05/08 21/05/07 12/06/06 -
Price 3.0100 2.6500 2.1500 1.9000 2.3200 2.6300 1.4800 -
P/RPS 12.14 10.36 9.49 9.25 9.05 11.87 8.21 6.73%
  YoY % 17.18% 9.17% 2.59% 2.21% -23.76% 44.58% -
  Horiz. % 147.87% 126.19% 115.59% 112.67% 110.23% 144.58% 100.00%
P/EPS 71.95 62.44 56.88 82.61 39.93 73.67 65.49 1.58%
  YoY % 15.23% 9.77% -31.15% 106.89% -45.80% 12.49% -
  Horiz. % 109.86% 95.34% 86.85% 126.14% 60.97% 112.49% 100.00%
EY 1.39 1.60 1.76 1.21 2.50 1.36 1.53 -1.59%
  YoY % -13.13% -9.09% 45.45% -51.60% 83.82% -11.11% -
  Horiz. % 90.85% 104.58% 115.03% 79.08% 163.40% 88.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.55 2.65 1.24 1.12 1.36 1.68 0.95 8.49%
  YoY % -41.51% 113.71% 10.71% -17.65% -19.05% 76.84% -
  Horiz. % 163.16% 278.95% 130.53% 117.89% 143.16% 176.84% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers