Highlights

[SHANG] YoY Quarter Result on 2015-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     156.92%    YoY -     -8.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 151,484 130,136 135,265 120,659 137,005 127,504 109,127 5.62%
  YoY % 16.40% -3.79% 12.11% -11.93% 7.45% 16.84% -
  Horiz. % 138.81% 119.25% 123.95% 110.57% 125.55% 116.84% 100.00%
PBT 39,285 28,253 30,313 35,248 40,263 34,701 25,083 7.76%
  YoY % 39.05% -6.80% -14.00% -12.46% 16.03% 38.34% -
  Horiz. % 156.62% 112.64% 120.85% 140.53% 160.52% 138.34% 100.00%
Tax -10,768 -7,983 -9,044 -8,483 -10,063 -8,905 -6,208 9.61%
  YoY % -34.89% 11.73% -6.61% 15.70% -13.00% -43.44% -
  Horiz. % 173.45% 128.59% 145.68% 136.65% 162.10% 143.44% 100.00%
NP 28,517 20,270 21,269 26,765 30,200 25,796 18,875 7.12%
  YoY % 40.69% -4.70% -20.53% -11.37% 17.07% 36.67% -
  Horiz. % 151.08% 107.39% 112.68% 141.80% 160.00% 136.67% 100.00%
NP to SH 25,545 19,403 18,932 25,569 27,939 23,829 18,406 5.61%
  YoY % 31.65% 2.49% -25.96% -8.48% 17.25% 29.46% -
  Horiz. % 138.79% 105.42% 102.86% 138.92% 151.79% 129.46% 100.00%
Tax Rate 27.41 % 28.26 % 29.84 % 24.07 % 24.99 % 25.66 % 24.75 % 1.72%
  YoY % -3.01% -5.29% 23.97% -3.68% -2.61% 3.68% -
  Horiz. % 110.75% 114.18% 120.57% 97.25% 100.97% 103.68% 100.00%
Total Cost 122,967 109,866 113,996 93,894 106,805 101,708 90,252 5.29%
  YoY % 11.92% -3.62% 21.41% -12.09% 5.01% 12.69% -
  Horiz. % 136.25% 121.73% 126.31% 104.04% 118.34% 112.69% 100.00%
Net Worth 1,087,724 1,068,364 1,050,808 980,539 982,783 892,760 853,027 4.13%
  YoY % 1.81% 1.67% 7.17% -0.23% 10.08% 4.66% -
  Horiz. % 127.51% 125.24% 123.19% 114.95% 115.21% 104.66% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,087,724 1,068,364 1,050,808 980,539 982,783 892,760 853,027 4.13%
  YoY % 1.81% 1.67% 7.17% -0.23% 10.08% 4.66% -
  Horiz. % 127.51% 125.24% 123.19% 114.95% 115.21% 104.66% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.83 % 15.58 % 15.72 % 22.18 % 22.04 % 20.23 % 17.30 % 1.42%
  YoY % 20.86% -0.89% -29.13% 0.64% 8.95% 16.94% -
  Horiz. % 108.84% 90.06% 90.87% 128.21% 127.40% 116.94% 100.00%
ROE 2.35 % 1.82 % 1.80 % 2.61 % 2.84 % 2.67 % 2.16 % 1.41%
  YoY % 29.12% 1.11% -31.03% -8.10% 6.37% 23.61% -
  Horiz. % 108.80% 84.26% 83.33% 120.83% 131.48% 123.61% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.43 29.58 30.74 27.42 31.14 28.98 24.80 5.62%
  YoY % 16.40% -3.77% 12.11% -11.95% 7.45% 16.85% -
  Horiz. % 138.83% 119.27% 123.95% 110.56% 125.56% 116.85% 100.00%
EPS 5.81 4.41 4.30 5.81 6.35 5.42 4.18 5.64%
  YoY % 31.75% 2.56% -25.99% -8.50% 17.16% 29.67% -
  Horiz. % 139.00% 105.50% 102.87% 139.00% 151.91% 129.67% 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 2.4721 2.4281 2.3882 2.2285 2.2336 2.0290 1.9387 4.13%
  YoY % 1.81% 1.67% 7.17% -0.23% 10.08% 4.66% -
  Horiz. % 127.51% 125.24% 123.19% 114.95% 115.21% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.43 29.58 30.74 27.42 31.14 28.98 24.80 5.62%
  YoY % 16.40% -3.77% 12.11% -11.95% 7.45% 16.85% -
  Horiz. % 138.83% 119.27% 123.95% 110.56% 125.56% 116.85% 100.00%
EPS 5.81 4.41 4.30 5.81 6.35 5.42 4.18 5.64%
  YoY % 31.75% 2.56% -25.99% -8.50% 17.16% 29.67% -
  Horiz. % 139.00% 105.50% 102.87% 139.00% 151.91% 129.67% 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 2.4721 2.4281 2.3882 2.2285 2.2336 2.0290 1.9387 4.13%
  YoY % 1.81% 1.67% 7.17% -0.23% 10.08% 4.66% -
  Horiz. % 127.51% 125.24% 123.19% 114.95% 115.21% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.3500 5.0400 5.7400 6.8000 6.6200 4.7500 2.8500 -
P/RPS 15.54 17.04 18.67 24.80 21.26 16.39 11.49 5.16%
  YoY % -8.80% -8.73% -24.72% 16.65% 29.71% 42.65% -
  Horiz. % 135.25% 148.30% 162.49% 215.84% 185.03% 142.65% 100.00%
P/EPS 92.15 114.29 133.40 117.02 104.26 87.71 68.13 5.16%
  YoY % -19.37% -14.33% 14.00% 12.24% 18.87% 28.74% -
  Horiz. % 135.26% 167.75% 195.80% 171.76% 153.03% 128.74% 100.00%
EY 1.09 0.87 0.75 0.85 0.96 1.14 1.47 -4.86%
  YoY % 25.29% 16.00% -11.76% -11.46% -15.79% -22.45% -
  Horiz. % 74.15% 59.18% 51.02% 57.82% 65.31% 77.55% 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 2.16 2.08 2.40 3.05 2.96 2.34 1.47 6.62%
  YoY % 3.85% -13.33% -21.31% 3.04% 26.50% 59.18% -
  Horiz. % 146.94% 141.50% 163.27% 207.48% 201.36% 159.18% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 18/05/16 19/05/15 20/05/14 20/05/13 18/05/12 -
Price 6.4500 5.1500 5.5200 6.6000 6.6500 6.1000 3.0100 -
P/RPS 18.73 17.41 17.96 24.07 21.36 21.05 12.14 7.49%
  YoY % 7.58% -3.06% -25.38% 12.69% 1.47% 73.39% -
  Horiz. % 154.28% 143.41% 147.94% 198.27% 175.95% 173.39% 100.00%
P/EPS 111.10 116.79 128.29 113.58 104.73 112.64 71.95 7.51%
  YoY % -4.87% -8.96% 12.95% 8.45% -7.02% 56.55% -
  Horiz. % 154.41% 162.32% 178.30% 157.86% 145.56% 156.55% 100.00%
EY 0.90 0.86 0.78 0.88 0.95 0.89 1.39 -6.99%
  YoY % 4.65% 10.26% -11.36% -7.37% 6.74% -35.97% -
  Horiz. % 64.75% 61.87% 56.12% 63.31% 68.35% 64.03% 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 2.61 2.12 2.31 2.96 2.98 3.01 1.55 9.07%
  YoY % 23.11% -8.23% -21.96% -0.67% -1.00% 94.19% -
  Horiz. % 168.39% 136.77% 149.03% 190.97% 192.26% 194.19% 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.
 


 

205  234  553  1333 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.32+0.005 
 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