Highlights

[SHANG] YoY TTM Result on 2010-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     30.20%    YoY -     40.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 491,874 439,177 437,616 397,027 379,126 428,380 368,189 4.94%
  YoY % 12.00% 0.36% 10.22% 4.72% -11.50% 16.35% -
  Horiz. % 133.59% 119.28% 118.86% 107.83% 102.97% 116.35% 100.00%
PBT 112,190 85,984 93,343 74,306 52,785 99,817 62,227 10.31%
  YoY % 30.48% -7.88% 25.62% 40.77% -47.12% 60.41% -
  Horiz. % 180.29% 138.18% 150.00% 119.41% 84.83% 160.41% 100.00%
Tax -33,471 -22,518 -17,573 -9,729 -6,453 -14,995 -8,087 26.68%
  YoY % -48.64% -28.14% -80.62% -50.77% 56.97% -85.42% -
  Horiz. % 413.89% 278.45% 217.30% 120.30% 79.79% 185.42% 100.00%
NP 78,719 63,466 75,770 64,577 46,332 84,822 54,140 6.43%
  YoY % 24.03% -16.24% 17.33% 39.38% -45.38% 56.67% -
  Horiz. % 145.40% 117.23% 139.95% 119.28% 85.58% 156.67% 100.00%
NP to SH 72,206 61,518 67,372 54,475 38,801 77,102 48,513 6.85%
  YoY % 17.37% -8.69% 23.68% 40.40% -49.68% 58.93% -
  Horiz. % 148.84% 126.81% 138.87% 112.29% 79.98% 158.93% 100.00%
Tax Rate 29.83 % 26.19 % 18.83 % 13.09 % 12.23 % 15.02 % 13.00 % 14.83%
  YoY % 13.90% 39.09% 43.85% 7.03% -18.58% 15.54% -
  Horiz. % 229.46% 201.46% 144.85% 100.69% 94.08% 115.54% 100.00%
Total Cost 413,155 375,711 361,846 332,450 332,794 343,558 314,049 4.67%
  YoY % 9.97% 3.83% 8.84% -0.10% -3.13% 9.40% -
  Horiz. % 131.56% 119.63% 115.22% 105.86% 105.97% 109.40% 100.00%
Net Worth 878,548 850,432 440,486 764,966 738,211 717,563 680,413 4.35%
  YoY % 3.31% 93.07% -42.42% 3.62% 2.88% 5.46% -
  Horiz. % 129.12% 124.99% 64.74% 112.43% 108.49% 105.46% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 44,000 39,557 39,616 35,192 35,198 43,884 35,205 3.78%
  YoY % 11.23% -0.15% 12.57% -0.02% -19.79% 24.65% -
  Horiz. % 124.98% 112.36% 112.53% 99.96% 99.98% 124.65% 100.00%
Div Payout % 60.94 % 64.30 % 58.80 % 64.60 % 90.71 % 56.92 % 72.57 % -2.87%
  YoY % -5.23% 9.35% -8.98% -28.78% 59.36% -21.57% -
  Horiz. % 83.97% 88.60% 81.03% 89.02% 125.00% 78.43% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 878,548 850,432 440,486 764,966 738,211 717,563 680,413 4.35%
  YoY % 3.31% 93.07% -42.42% 3.62% 2.88% 5.46% -
  Horiz. % 129.12% 124.99% 64.74% 112.43% 108.49% 105.46% 100.00%
NOSH 440,000 440,000 440,486 440,445 441,249 436,341 440,967 -0.04%
  YoY % 0.00% -0.11% 0.01% -0.18% 1.12% -1.05% -
  Horiz. % 99.78% 99.78% 99.89% 99.88% 100.06% 98.95% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.00 % 14.45 % 17.31 % 16.27 % 12.22 % 19.80 % 14.70 % 1.42%
  YoY % 10.73% -16.52% 6.39% 33.14% -38.28% 34.69% -
  Horiz. % 108.84% 98.30% 117.76% 110.68% 83.13% 134.69% 100.00%
ROE 8.22 % 7.23 % 15.29 % 7.12 % 5.26 % 10.74 % 7.13 % 2.40%
  YoY % 13.69% -52.71% 114.75% 35.36% -51.02% 50.63% -
  Horiz. % 115.29% 101.40% 214.45% 99.86% 73.77% 150.63% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.79 99.81 99.35 90.14 85.92 98.18 83.50 4.98%
  YoY % 12.00% 0.46% 10.22% 4.91% -12.49% 17.58% -
  Horiz. % 133.88% 119.53% 118.98% 107.95% 102.90% 117.58% 100.00%
EPS 16.41 13.98 15.29 12.37 8.79 17.67 11.00 6.89%
  YoY % 17.38% -8.57% 23.61% 40.73% -50.25% 60.64% -
  Horiz. % 149.18% 127.09% 139.00% 112.45% 79.91% 160.64% 100.00%
DPS 10.00 9.00 9.00 8.00 8.00 10.00 8.00 3.79%
  YoY % 11.11% 0.00% 12.50% 0.00% -20.00% 25.00% -
  Horiz. % 125.00% 112.50% 112.50% 100.00% 100.00% 125.00% 100.00%
NAPS 1.9967 1.9328 1.0000 1.7368 1.6730 1.6445 1.5430 4.39%
  YoY % 3.31% 93.28% -42.42% 3.81% 1.73% 6.58% -
  Horiz. % 129.40% 125.26% 64.81% 112.56% 108.43% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.79 99.81 99.46 90.23 86.17 97.36 83.68 4.94%
  YoY % 12.00% 0.35% 10.23% 4.71% -11.49% 16.35% -
  Horiz. % 133.59% 119.28% 118.86% 107.83% 102.98% 116.35% 100.00%
EPS 16.41 13.98 15.31 12.38 8.82 17.52 11.03 6.84%
  YoY % 17.38% -8.69% 23.67% 40.36% -49.66% 58.84% -
  Horiz. % 148.78% 126.75% 138.80% 112.24% 79.96% 158.84% 100.00%
DPS 10.00 9.00 9.00 8.00 8.00 9.97 8.00 3.79%
  YoY % 11.11% 0.00% 12.50% 0.00% -19.76% 24.63% -
  Horiz. % 125.00% 112.50% 112.50% 100.00% 100.00% 124.62% 100.00%
NAPS 1.9967 1.9328 1.0011 1.7386 1.6778 1.6308 1.5464 4.35%
  YoY % 3.31% 93.07% -42.42% 3.62% 2.88% 5.46% -
  Horiz. % 129.12% 124.99% 64.74% 112.43% 108.50% 105.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 7.1800 3.2000 2.8200 2.2000 1.7000 2.0000 2.8200 -
P/RPS 6.42 3.21 2.84 2.44 1.98 2.04 3.38 11.27%
  YoY % 100.00% 13.03% 16.39% 23.23% -2.94% -39.64% -
  Horiz. % 189.94% 94.97% 84.02% 72.19% 58.58% 60.36% 100.00%
P/EPS 43.75 22.89 18.44 17.79 19.33 11.32 25.63 9.31%
  YoY % 91.13% 24.13% 3.65% -7.97% 70.76% -55.83% -
  Horiz. % 170.70% 89.31% 71.95% 69.41% 75.42% 44.17% 100.00%
EY 2.29 4.37 5.42 5.62 5.17 8.84 3.90 -8.48%
  YoY % -47.60% -19.37% -3.56% 8.70% -41.52% 126.67% -
  Horiz. % 58.72% 112.05% 138.97% 144.10% 132.56% 226.67% 100.00%
DY 1.39 2.81 3.19 3.64 4.71 5.00 2.84 -11.22%
  YoY % -50.53% -11.91% -12.36% -22.72% -5.80% 76.06% -
  Horiz. % 48.94% 98.94% 112.32% 128.17% 165.85% 176.06% 100.00%
P/NAPS 3.60 1.66 2.82 1.27 1.02 1.22 1.83 11.93%
  YoY % 116.87% -41.13% 122.05% 24.51% -16.39% -33.33% -
  Horiz. % 196.72% 90.71% 154.10% 69.40% 55.74% 66.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 -
Price 6.4000 4.2200 2.5900 2.7000 1.8200 1.7400 2.4000 -
P/RPS 5.73 4.23 2.61 3.00 2.12 1.77 2.87 12.20%
  YoY % 35.46% 62.07% -13.00% 41.51% 19.77% -38.33% -
  Horiz. % 199.65% 147.39% 90.94% 104.53% 73.87% 61.67% 100.00%
P/EPS 39.00 30.18 16.93 21.83 20.70 9.85 21.82 10.15%
  YoY % 29.22% 78.26% -22.45% 5.46% 110.15% -54.86% -
  Horiz. % 178.74% 138.31% 77.59% 100.05% 94.87% 45.14% 100.00%
EY 2.56 3.31 5.91 4.58 4.83 10.16 4.58 -9.23%
  YoY % -22.66% -43.99% 29.04% -5.18% -52.46% 121.83% -
  Horiz. % 55.90% 72.27% 129.04% 100.00% 105.46% 221.83% 100.00%
DY 1.56 2.13 3.47 2.96 4.40 5.75 3.33 -11.86%
  YoY % -26.76% -38.62% 17.23% -32.73% -23.48% 72.67% -
  Horiz. % 46.85% 63.96% 104.20% 88.89% 132.13% 172.67% 100.00%
P/NAPS 3.21 2.18 2.59 1.55 1.09 1.06 1.56 12.77%
  YoY % 47.25% -15.83% 67.10% 42.20% 2.83% -32.05% -
  Horiz. % 205.77% 139.74% 166.03% 99.36% 69.87% 67.95% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

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. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
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. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
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