Highlights

[SHANG] YoY TTM Result on 2013-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -0.83%    YoY -     17.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 516,882 486,214 522,833 491,874 439,177 437,616 397,027 4.49%
  YoY % 6.31% -7.00% 6.29% 12.00% 0.36% 10.22% -
  Horiz. % 130.19% 122.46% 131.69% 123.89% 110.62% 110.22% 100.00%
PBT 147,641 111,988 174,219 112,190 85,984 93,343 74,306 12.11%
  YoY % 31.84% -35.72% 55.29% 30.48% -7.88% 25.62% -
  Horiz. % 198.69% 150.71% 234.46% 150.98% 115.72% 125.62% 100.00%
Tax -15,121 -32,008 -28,494 -33,471 -22,518 -17,573 -9,729 7.62%
  YoY % 52.76% -12.33% 14.87% -48.64% -28.14% -80.62% -
  Horiz. % 155.42% 329.00% 292.88% 344.03% 231.45% 180.62% 100.00%
NP 132,520 79,980 145,725 78,719 63,466 75,770 64,577 12.72%
  YoY % 65.69% -45.12% 85.12% 24.03% -16.24% 17.33% -
  Horiz. % 205.21% 123.85% 225.66% 121.90% 98.28% 117.33% 100.00%
NP to SH 123,344 75,270 135,409 72,206 61,518 67,372 54,475 14.58%
  YoY % 63.87% -44.41% 87.53% 17.37% -8.69% 23.68% -
  Horiz. % 226.42% 138.17% 248.57% 132.55% 112.93% 123.68% 100.00%
Tax Rate 10.24 % 28.58 % 16.36 % 29.83 % 26.19 % 18.83 % 13.09 % -4.01%
  YoY % -64.17% 74.69% -45.16% 13.90% 39.09% 43.85% -
  Horiz. % 78.23% 218.33% 124.98% 227.88% 200.08% 143.85% 100.00%
Total Cost 384,362 406,234 377,108 413,155 375,711 361,846 332,450 2.45%
  YoY % -5.38% 7.72% -8.72% 9.97% 3.83% 8.84% -
  Horiz. % 115.61% 122.19% 113.43% 124.28% 113.01% 108.84% 100.00%
Net Worth 1,018,512 956,779 934,295 878,548 850,432 440,486 764,966 4.88%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.07% -42.42% -
  Horiz. % 133.14% 125.07% 122.14% 114.85% 111.17% 57.58% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 61,600 52,800 79,200 44,000 39,557 39,616 35,192 9.77%
  YoY % 16.67% -33.33% 80.00% 11.23% -0.15% 12.57% -
  Horiz. % 175.04% 150.03% 225.05% 125.03% 112.40% 112.57% 100.00%
Div Payout % 49.94 % 70.15 % 58.49 % 60.94 % 64.30 % 58.80 % 64.60 % -4.20%
  YoY % -28.81% 19.94% -4.02% -5.23% 9.35% -8.98% -
  Horiz. % 77.31% 108.59% 90.54% 94.33% 99.54% 91.02% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,018,512 956,779 934,295 878,548 850,432 440,486 764,966 4.88%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.07% -42.42% -
  Horiz. % 133.14% 125.07% 122.14% 114.85% 111.17% 57.58% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,486 440,445 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.11% 0.01% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.90% 100.01% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 25.64 % 16.45 % 27.87 % 16.00 % 14.45 % 17.31 % 16.27 % 7.87%
  YoY % 55.87% -40.98% 74.19% 10.73% -16.52% 6.39% -
  Horiz. % 157.59% 101.11% 171.30% 98.34% 88.81% 106.39% 100.00%
ROE 12.11 % 7.87 % 14.49 % 8.22 % 7.23 % 15.29 % 7.12 % 9.25%
  YoY % 53.88% -45.69% 76.28% 13.69% -52.71% 114.75% -
  Horiz. % 170.08% 110.53% 203.51% 115.45% 101.54% 214.75% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.47 110.50 118.83 111.79 99.81 99.35 90.14 4.51%
  YoY % 6.31% -7.01% 6.30% 12.00% 0.46% 10.22% -
  Horiz. % 130.32% 122.59% 131.83% 124.02% 110.73% 110.22% 100.00%
EPS 28.03 17.11 30.77 16.41 13.98 15.29 12.37 14.59%
  YoY % 63.82% -44.39% 87.51% 17.38% -8.57% 23.61% -
  Horiz. % 226.60% 138.32% 248.75% 132.66% 113.02% 123.61% 100.00%
DPS 14.00 12.00 18.00 10.00 9.00 9.00 8.00 9.77%
  YoY % 16.67% -33.33% 80.00% 11.11% 0.00% 12.50% -
  Horiz. % 175.00% 150.00% 225.00% 125.00% 112.50% 112.50% 100.00%
NAPS 2.3148 2.1745 2.1234 1.9967 1.9328 1.0000 1.7368 4.90%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.28% -42.42% -
  Horiz. % 133.28% 125.20% 122.26% 114.96% 111.29% 57.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.47 110.50 118.83 111.79 99.81 99.46 90.23 4.49%
  YoY % 6.31% -7.01% 6.30% 12.00% 0.35% 10.23% -
  Horiz. % 130.19% 122.46% 131.70% 123.89% 110.62% 110.23% 100.00%
EPS 28.03 17.11 30.77 16.41 13.98 15.31 12.38 14.58%
  YoY % 63.82% -44.39% 87.51% 17.38% -8.69% 23.67% -
  Horiz. % 226.41% 138.21% 248.55% 132.55% 112.92% 123.67% 100.00%
DPS 14.00 12.00 18.00 10.00 9.00 9.00 8.00 9.77%
  YoY % 16.67% -33.33% 80.00% 11.11% 0.00% 12.50% -
  Horiz. % 175.00% 150.00% 225.00% 125.00% 112.50% 112.50% 100.00%
NAPS 2.3148 2.1745 2.1234 1.9967 1.9328 1.0011 1.7386 4.88%
  YoY % 6.45% 2.41% 6.35% 3.31% 93.07% -42.42% -
  Horiz. % 133.14% 125.07% 122.13% 114.85% 111.17% 57.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.1700 6.4500 6.4000 7.1800 3.2000 2.8200 2.2000 -
P/RPS 4.40 5.84 5.39 6.42 3.21 2.84 2.44 10.32%
  YoY % -24.66% 8.35% -16.04% 100.00% 13.03% 16.39% -
  Horiz. % 180.33% 239.34% 220.90% 263.11% 131.56% 116.39% 100.00%
P/EPS 18.44 37.70 20.80 43.75 22.89 18.44 17.79 0.60%
  YoY % -51.09% 81.25% -52.46% 91.13% 24.13% 3.65% -
  Horiz. % 103.65% 211.92% 116.92% 245.92% 128.67% 103.65% 100.00%
EY 5.42 2.65 4.81 2.29 4.37 5.42 5.62 -0.60%
  YoY % 104.53% -44.91% 110.04% -47.60% -19.37% -3.56% -
  Horiz. % 96.44% 47.15% 85.59% 40.75% 77.76% 96.44% 100.00%
DY 2.71 1.86 2.81 1.39 2.81 3.19 3.64 -4.79%
  YoY % 45.70% -33.81% 102.16% -50.53% -11.91% -12.36% -
  Horiz. % 74.45% 51.10% 77.20% 38.19% 77.20% 87.64% 100.00%
P/NAPS 2.23 2.97 3.01 3.60 1.66 2.82 1.27 9.83%
  YoY % -24.92% -1.33% -16.39% 116.87% -41.13% 122.05% -
  Horiz. % 175.59% 233.86% 237.01% 283.46% 130.71% 222.05% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 21/08/14 28/08/13 17/08/12 25/08/11 25/08/10 -
Price 5.3900 6.3000 7.1000 6.4000 4.2200 2.5900 2.7000 -
P/RPS 4.59 5.70 5.98 5.73 4.23 2.61 3.00 7.34%
  YoY % -19.47% -4.68% 4.36% 35.46% 62.07% -13.00% -
  Horiz. % 153.00% 190.00% 199.33% 191.00% 141.00% 87.00% 100.00%
P/EPS 19.23 36.83 23.07 39.00 30.18 16.93 21.83 -2.09%
  YoY % -47.79% 59.64% -40.85% 29.22% 78.26% -22.45% -
  Horiz. % 88.09% 168.71% 105.68% 178.65% 138.25% 77.55% 100.00%
EY 5.20 2.72 4.33 2.56 3.31 5.91 4.58 2.14%
  YoY % 91.18% -37.18% 69.14% -22.66% -43.99% 29.04% -
  Horiz. % 113.54% 59.39% 94.54% 55.90% 72.27% 129.04% 100.00%
DY 2.60 1.90 2.54 1.56 2.13 3.47 2.96 -2.14%
  YoY % 36.84% -25.20% 62.82% -26.76% -38.62% 17.23% -
  Horiz. % 87.84% 64.19% 85.81% 52.70% 71.96% 117.23% 100.00%
P/NAPS 2.33 2.90 3.34 3.21 2.18 2.59 1.55 7.02%
  YoY % -19.66% -13.17% 4.05% 47.25% -15.83% 67.10% -
  Horiz. % 150.32% 187.10% 215.48% 207.10% 140.65% 167.10% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers