Highlights

[SHANG] YoY TTM Result on 2007-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     17.07%    YoY -     75.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 397,027 379,126 428,380 368,189 299,664 286,823 301,114 4.71%
  YoY % 4.72% -11.50% 16.35% 22.87% 4.48% -4.75% -
  Horiz. % 131.85% 125.91% 142.27% 122.28% 99.52% 95.25% 100.00%
PBT 74,306 52,785 99,817 62,227 38,691 34,102 49,654 6.95%
  YoY % 40.77% -47.12% 60.41% 60.83% 13.46% -31.32% -
  Horiz. % 149.65% 106.31% 201.03% 125.32% 77.92% 68.68% 100.00%
Tax -9,729 -6,453 -14,995 -8,087 -7,565 186 -14,852 -6.80%
  YoY % -50.77% 56.97% -85.42% -6.90% -4,167.20% 101.25% -
  Horiz. % 65.51% 43.45% 100.96% 54.45% 50.94% -1.25% 100.00%
NP 64,577 46,332 84,822 54,140 31,126 34,288 34,802 10.85%
  YoY % 39.38% -45.38% 56.67% 73.94% -9.22% -1.48% -
  Horiz. % 185.56% 133.13% 243.73% 155.57% 89.44% 98.52% 100.00%
NP to SH 54,475 38,801 77,102 48,513 27,589 34,252 34,802 7.75%
  YoY % 40.40% -49.68% 58.93% 75.84% -19.45% -1.58% -
  Horiz. % 156.53% 111.49% 221.54% 139.40% 79.27% 98.42% 100.00%
Tax Rate 13.09 % 12.23 % 15.02 % 13.00 % 19.55 % -0.55 % 29.91 % -12.86%
  YoY % 7.03% -18.58% 15.54% -33.50% 3,654.55% -101.84% -
  Horiz. % 43.76% 40.89% 50.22% 43.46% 65.36% -1.84% 100.00%
Total Cost 332,450 332,794 343,558 314,049 268,538 252,535 266,312 3.76%
  YoY % -0.10% -3.13% 9.40% 16.95% 6.34% -5.17% -
  Horiz. % 124.83% 124.96% 129.01% 117.93% 100.84% 94.83% 100.00%
Net Worth 764,966 738,211 717,563 680,413 661,962 880,913 1,147,068 -6.53%
  YoY % 3.62% 2.88% 5.46% 2.79% -24.85% -23.20% -
  Horiz. % 66.69% 64.36% 62.56% 59.32% 57.71% 76.80% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 35,192 35,198 43,884 35,205 35,003 46,217 28,607 3.51%
  YoY % -0.02% -19.79% 24.65% 0.58% -24.26% 61.56% -
  Horiz. % 123.02% 123.04% 153.40% 123.06% 122.36% 161.56% 100.00%
Div Payout % 64.60 % 90.71 % 56.92 % 72.57 % 126.88 % 134.93 % 82.20 % -3.93%
  YoY % -28.78% 59.36% -21.57% -42.80% -5.97% 64.15% -
  Horiz. % 78.59% 110.35% 69.25% 88.28% 154.36% 164.15% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 764,966 738,211 717,563 680,413 661,962 880,913 1,147,068 -6.53%
  YoY % 3.62% 2.88% 5.46% 2.79% -24.85% -23.20% -
  Horiz. % 66.69% 64.36% 62.56% 59.32% 57.71% 76.80% 100.00%
NOSH 440,445 441,249 436,341 440,967 434,615 440,456 441,180 -0.03%
  YoY % -0.18% 1.12% -1.05% 1.46% -1.33% -0.16% -
  Horiz. % 99.83% 100.02% 98.90% 99.95% 98.51% 99.84% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.27 % 12.22 % 19.80 % 14.70 % 10.39 % 11.95 % 11.56 % 5.86%
  YoY % 33.14% -38.28% 34.69% 41.48% -13.05% 3.37% -
  Horiz. % 140.74% 105.71% 171.28% 127.16% 89.88% 103.37% 100.00%
ROE 7.12 % 5.26 % 10.74 % 7.13 % 4.17 % 3.89 % 3.03 % 15.30%
  YoY % 35.36% -51.02% 50.63% 70.98% 7.20% 28.38% -
  Horiz. % 234.98% 173.60% 354.46% 235.31% 137.62% 128.38% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 90.14 85.92 98.18 83.50 68.95 65.12 68.25 4.74%
  YoY % 4.91% -12.49% 17.58% 21.10% 5.88% -4.59% -
  Horiz. % 132.07% 125.89% 143.85% 122.34% 101.03% 95.41% 100.00%
EPS 12.37 8.79 17.67 11.00 6.35 7.78 7.89 7.78%
  YoY % 40.73% -50.25% 60.64% 73.23% -18.38% -1.39% -
  Horiz. % 156.78% 111.41% 223.95% 139.42% 80.48% 98.61% 100.00%
DPS 8.00 8.00 10.00 8.00 8.00 10.50 6.50 3.52%
  YoY % 0.00% -20.00% 25.00% 0.00% -23.81% 61.54% -
  Horiz. % 123.08% 123.08% 153.85% 123.08% 123.08% 161.54% 100.00%
NAPS 1.7368 1.6730 1.6445 1.5430 1.5231 2.0000 2.6000 -6.50%
  YoY % 3.81% 1.73% 6.58% 1.31% -23.84% -23.08% -
  Horiz. % 66.80% 64.35% 63.25% 59.35% 58.58% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 90.23 86.17 97.36 83.68 68.11 65.19 68.44 4.71%
  YoY % 4.71% -11.49% 16.35% 22.86% 4.48% -4.75% -
  Horiz. % 131.84% 125.91% 142.26% 122.27% 99.52% 95.25% 100.00%
EPS 12.38 8.82 17.52 11.03 6.27 7.78 7.91 7.75%
  YoY % 40.36% -49.66% 58.84% 75.92% -19.41% -1.64% -
  Horiz. % 156.51% 111.50% 221.49% 139.44% 79.27% 98.36% 100.00%
DPS 8.00 8.00 9.97 8.00 7.96 10.50 6.50 3.52%
  YoY % 0.00% -19.76% 24.63% 0.50% -24.19% 61.54% -
  Horiz. % 123.08% 123.08% 153.38% 123.08% 122.46% 161.54% 100.00%
NAPS 1.7386 1.6778 1.6308 1.5464 1.5045 2.0021 2.6070 -6.53%
  YoY % 3.62% 2.88% 5.46% 2.78% -24.85% -23.20% -
  Horiz. % 66.69% 64.36% 62.55% 59.32% 57.71% 76.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.2000 1.7000 2.0000 2.8200 1.7700 1.2800 1.0600 -
P/RPS 2.44 1.98 2.04 3.38 2.57 1.97 1.55 7.85%
  YoY % 23.23% -2.94% -39.64% 31.52% 30.46% 27.10% -
  Horiz. % 157.42% 127.74% 131.61% 218.06% 165.81% 127.10% 100.00%
P/EPS 17.79 19.33 11.32 25.63 27.88 16.46 13.44 4.78%
  YoY % -7.97% 70.76% -55.83% -8.07% 69.38% 22.47% -
  Horiz. % 132.37% 143.82% 84.23% 190.70% 207.44% 122.47% 100.00%
EY 5.62 5.17 8.84 3.90 3.59 6.08 7.44 -4.57%
  YoY % 8.70% -41.52% 126.67% 8.64% -40.95% -18.28% -
  Horiz. % 75.54% 69.49% 118.82% 52.42% 48.25% 81.72% 100.00%
DY 3.64 4.71 5.00 2.84 4.52 8.20 6.13 -8.32%
  YoY % -22.72% -5.80% 76.06% -37.17% -44.88% 33.77% -
  Horiz. % 59.38% 76.84% 81.57% 46.33% 73.74% 133.77% 100.00%
P/NAPS 1.27 1.02 1.22 1.83 1.16 0.64 0.41 20.73%
  YoY % 24.51% -16.39% -33.33% 57.76% 81.25% 56.10% -
  Horiz. % 309.76% 248.78% 297.56% 446.34% 282.93% 156.10% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 27/08/08 28/08/07 23/08/06 23/08/05 23/08/04 -
Price 2.7000 1.8200 1.7400 2.4000 1.7500 1.3000 1.2000 -
P/RPS 3.00 2.12 1.77 2.87 2.54 2.00 1.76 9.29%
  YoY % 41.51% 19.77% -38.33% 12.99% 27.00% 13.64% -
  Horiz. % 170.45% 120.45% 100.57% 163.07% 144.32% 113.64% 100.00%
P/EPS 21.83 20.70 9.85 21.82 27.57 16.72 15.21 6.20%
  YoY % 5.46% 110.15% -54.86% -20.86% 64.89% 9.93% -
  Horiz. % 143.52% 136.09% 64.76% 143.46% 181.26% 109.93% 100.00%
EY 4.58 4.83 10.16 4.58 3.63 5.98 6.57 -5.83%
  YoY % -5.18% -52.46% 121.83% 26.17% -39.30% -8.98% -
  Horiz. % 69.71% 73.52% 154.64% 69.71% 55.25% 91.02% 100.00%
DY 2.96 4.40 5.75 3.33 4.57 8.08 5.42 -9.59%
  YoY % -32.73% -23.48% 72.67% -27.13% -43.44% 49.08% -
  Horiz. % 54.61% 81.18% 106.09% 61.44% 84.32% 149.08% 100.00%
P/NAPS 1.55 1.09 1.06 1.56 1.15 0.65 0.46 22.43%
  YoY % 42.20% 2.83% -32.05% 35.65% 76.92% 41.30% -
  Horiz. % 336.96% 236.96% 230.43% 339.13% 250.00% 141.30% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers