Highlights

[SHANG] YoY TTM Result on 2012-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 17-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     10.87%    YoY -     -8.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 486,214 522,833 491,874 439,177 437,616 397,027 379,126 4.23%
  YoY % -7.00% 6.29% 12.00% 0.36% 10.22% 4.72% -
  Horiz. % 128.25% 137.90% 129.74% 115.84% 115.43% 104.72% 100.00%
PBT 111,988 174,219 112,190 85,984 93,343 74,306 52,785 13.35%
  YoY % -35.72% 55.29% 30.48% -7.88% 25.62% 40.77% -
  Horiz. % 212.16% 330.05% 212.54% 162.89% 176.84% 140.77% 100.00%
Tax -32,008 -28,494 -33,471 -22,518 -17,573 -9,729 -6,453 30.58%
  YoY % -12.33% 14.87% -48.64% -28.14% -80.62% -50.77% -
  Horiz. % 496.02% 441.56% 518.69% 348.95% 272.32% 150.77% 100.00%
NP 79,980 145,725 78,719 63,466 75,770 64,577 46,332 9.52%
  YoY % -45.12% 85.12% 24.03% -16.24% 17.33% 39.38% -
  Horiz. % 172.62% 314.52% 169.90% 136.98% 163.54% 139.38% 100.00%
NP to SH 75,270 135,409 72,206 61,518 67,372 54,475 38,801 11.67%
  YoY % -44.41% 87.53% 17.37% -8.69% 23.68% 40.40% -
  Horiz. % 193.99% 348.98% 186.09% 158.55% 173.63% 140.40% 100.00%
Tax Rate 28.58 % 16.36 % 29.83 % 26.19 % 18.83 % 13.09 % 12.23 % 15.19%
  YoY % 74.69% -45.16% 13.90% 39.09% 43.85% 7.03% -
  Horiz. % 233.69% 133.77% 243.91% 214.15% 153.97% 107.03% 100.00%
Total Cost 406,234 377,108 413,155 375,711 361,846 332,450 332,794 3.38%
  YoY % 7.72% -8.72% 9.97% 3.83% 8.84% -0.10% -
  Horiz. % 122.07% 113.32% 124.15% 112.90% 108.73% 99.90% 100.00%
Net Worth 956,779 934,295 878,548 850,432 440,486 764,966 738,211 4.42%
  YoY % 2.41% 6.35% 3.31% 93.07% -42.42% 3.62% -
  Horiz. % 129.61% 126.56% 119.01% 115.20% 59.67% 103.62% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 52,800 79,200 44,000 39,557 39,616 35,192 35,198 6.99%
  YoY % -33.33% 80.00% 11.23% -0.15% 12.57% -0.02% -
  Horiz. % 150.01% 225.01% 125.01% 112.38% 112.55% 99.98% 100.00%
Div Payout % 70.15 % 58.49 % 60.94 % 64.30 % 58.80 % 64.60 % 90.71 % -4.19%
  YoY % 19.94% -4.02% -5.23% 9.35% -8.98% -28.78% -
  Horiz. % 77.33% 64.48% 67.18% 70.89% 64.82% 71.22% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 956,779 934,295 878,548 850,432 440,486 764,966 738,211 4.42%
  YoY % 2.41% 6.35% 3.31% 93.07% -42.42% 3.62% -
  Horiz. % 129.61% 126.56% 119.01% 115.20% 59.67% 103.62% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,486 440,445 441,249 -0.05%
  YoY % 0.00% 0.00% 0.00% -0.11% 0.01% -0.18% -
  Horiz. % 99.72% 99.72% 99.72% 99.72% 99.83% 99.82% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.45 % 27.87 % 16.00 % 14.45 % 17.31 % 16.27 % 12.22 % 5.08%
  YoY % -40.98% 74.19% 10.73% -16.52% 6.39% 33.14% -
  Horiz. % 134.62% 228.07% 130.93% 118.25% 141.65% 133.14% 100.00%
ROE 7.87 % 14.49 % 8.22 % 7.23 % 15.29 % 7.12 % 5.26 % 6.94%
  YoY % -45.69% 76.28% 13.69% -52.71% 114.75% 35.36% -
  Horiz. % 149.62% 275.48% 156.27% 137.45% 290.68% 135.36% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 110.50 118.83 111.79 99.81 99.35 90.14 85.92 4.28%
  YoY % -7.01% 6.30% 12.00% 0.46% 10.22% 4.91% -
  Horiz. % 128.61% 138.30% 130.11% 116.17% 115.63% 104.91% 100.00%
EPS 17.11 30.77 16.41 13.98 15.29 12.37 8.79 11.73%
  YoY % -44.39% 87.51% 17.38% -8.57% 23.61% 40.73% -
  Horiz. % 194.65% 350.06% 186.69% 159.04% 173.95% 140.73% 100.00%
DPS 12.00 18.00 10.00 9.00 9.00 8.00 8.00 6.99%
  YoY % -33.33% 80.00% 11.11% 0.00% 12.50% 0.00% -
  Horiz. % 150.00% 225.00% 125.00% 112.50% 112.50% 100.00% 100.00%
NAPS 2.1745 2.1234 1.9967 1.9328 1.0000 1.7368 1.6730 4.46%
  YoY % 2.41% 6.35% 3.31% 93.28% -42.42% 3.81% -
  Horiz. % 129.98% 126.92% 119.35% 115.53% 59.77% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 110.50 118.83 111.79 99.81 99.46 90.23 86.17 4.23%
  YoY % -7.01% 6.30% 12.00% 0.35% 10.23% 4.71% -
  Horiz. % 128.23% 137.90% 129.73% 115.83% 115.42% 104.71% 100.00%
EPS 17.11 30.77 16.41 13.98 15.31 12.38 8.82 11.67%
  YoY % -44.39% 87.51% 17.38% -8.69% 23.67% 40.36% -
  Horiz. % 193.99% 348.87% 186.05% 158.50% 173.58% 140.36% 100.00%
DPS 12.00 18.00 10.00 9.00 9.00 8.00 8.00 6.99%
  YoY % -33.33% 80.00% 11.11% 0.00% 12.50% 0.00% -
  Horiz. % 150.00% 225.00% 125.00% 112.50% 112.50% 100.00% 100.00%
NAPS 2.1745 2.1234 1.9967 1.9328 1.0011 1.7386 1.6778 4.41%
  YoY % 2.41% 6.35% 3.31% 93.07% -42.42% 3.62% -
  Horiz. % 129.60% 126.56% 119.01% 115.20% 59.67% 103.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.4500 6.4000 7.1800 3.2000 2.8200 2.2000 1.7000 -
P/RPS 5.84 5.39 6.42 3.21 2.84 2.44 1.98 19.74%
  YoY % 8.35% -16.04% 100.00% 13.03% 16.39% 23.23% -
  Horiz. % 294.95% 272.22% 324.24% 162.12% 143.43% 123.23% 100.00%
P/EPS 37.70 20.80 43.75 22.89 18.44 17.79 19.33 11.77%
  YoY % 81.25% -52.46% 91.13% 24.13% 3.65% -7.97% -
  Horiz. % 195.03% 107.60% 226.33% 118.42% 95.40% 92.03% 100.00%
EY 2.65 4.81 2.29 4.37 5.42 5.62 5.17 -10.54%
  YoY % -44.91% 110.04% -47.60% -19.37% -3.56% 8.70% -
  Horiz. % 51.26% 93.04% 44.29% 84.53% 104.84% 108.70% 100.00%
DY 1.86 2.81 1.39 2.81 3.19 3.64 4.71 -14.34%
  YoY % -33.81% 102.16% -50.53% -11.91% -12.36% -22.72% -
  Horiz. % 39.49% 59.66% 29.51% 59.66% 67.73% 77.28% 100.00%
P/NAPS 2.97 3.01 3.60 1.66 2.82 1.27 1.02 19.49%
  YoY % -1.33% -16.39% 116.87% -41.13% 122.05% 24.51% -
  Horiz. % 291.18% 295.10% 352.94% 162.75% 276.47% 124.51% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 28/08/13 17/08/12 25/08/11 25/08/10 26/08/09 -
Price 6.3000 7.1000 6.4000 4.2200 2.5900 2.7000 1.8200 -
P/RPS 5.70 5.98 5.73 4.23 2.61 3.00 2.12 17.91%
  YoY % -4.68% 4.36% 35.46% 62.07% -13.00% 41.51% -
  Horiz. % 268.87% 282.08% 270.28% 199.53% 123.11% 141.51% 100.00%
P/EPS 36.83 23.07 39.00 30.18 16.93 21.83 20.70 10.07%
  YoY % 59.64% -40.85% 29.22% 78.26% -22.45% 5.46% -
  Horiz. % 177.92% 111.45% 188.41% 145.80% 81.79% 105.46% 100.00%
EY 2.72 4.33 2.56 3.31 5.91 4.58 4.83 -9.12%
  YoY % -37.18% 69.14% -22.66% -43.99% 29.04% -5.18% -
  Horiz. % 56.31% 89.65% 53.00% 68.53% 122.36% 94.82% 100.00%
DY 1.90 2.54 1.56 2.13 3.47 2.96 4.40 -13.06%
  YoY % -25.20% 62.82% -26.76% -38.62% 17.23% -32.73% -
  Horiz. % 43.18% 57.73% 35.45% 48.41% 78.86% 67.27% 100.00%
P/NAPS 2.90 3.34 3.21 2.18 2.59 1.55 1.09 17.71%
  YoY % -13.17% 4.05% 47.25% -15.83% 67.10% 42.20% -
  Horiz. % 266.06% 306.42% 294.50% 200.00% 237.61% 142.20% 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.
 


 

347  380  481  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers