Highlights

[SHANG] YoY Quarter Result on 2018-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 17-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     168.25%    YoY -     31.65%
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 - 440,042
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.
 


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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
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