Highlights

[SHANG] YoY TTM Result on 2007-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 06-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     38.88%    YoY -     161.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 415,916 361,229 425,169 396,376 307,090 274,313 321,240 4.40%
  YoY % 15.14% -15.04% 7.26% 29.07% 11.95% -14.61% -
  Horiz. % 129.47% 112.45% 132.35% 123.39% 95.60% 85.39% 100.00%
PBT 84,634 42,391 92,499 81,668 41,370 25,713 60,708 5.69%
  YoY % 99.65% -54.17% 13.26% 97.41% 60.89% -57.64% -
  Horiz. % 139.41% 69.83% 152.37% 134.53% 68.15% 42.36% 100.00%
Tax -9,238 -3,422 -14,962 -7,535 -11,189 954 -14,343 -7.07%
  YoY % -169.96% 77.13% -98.57% 32.66% -1,272.85% 106.65% -
  Horiz. % 64.41% 23.86% 104.32% 52.53% 78.01% -6.65% 100.00%
NP 75,396 38,969 77,537 74,133 30,181 26,667 46,365 8.44%
  YoY % 93.48% -49.74% 4.59% 145.63% 13.18% -42.48% -
  Horiz. % 162.61% 84.05% 167.23% 159.89% 65.09% 57.52% 100.00%
NP to SH 65,329 31,524 69,248 67,374 25,728 25,912 46,365 5.88%
  YoY % 107.24% -54.48% 2.78% 161.87% -0.71% -44.11% -
  Horiz. % 140.90% 67.99% 149.35% 145.31% 55.49% 55.89% 100.00%
Tax Rate 10.92 % 8.07 % 16.18 % 9.23 % 27.05 % -3.71 % 23.63 % -12.07%
  YoY % 35.32% -50.12% 75.30% -65.88% 829.11% -115.70% -
  Horiz. % 46.21% 34.15% 68.47% 39.06% 114.47% -15.70% 100.00%
Total Cost 340,520 322,260 347,632 322,243 276,909 247,646 274,875 3.63%
  YoY % 5.67% -7.30% 7.88% 16.37% 11.82% -9.91% -
  Horiz. % 123.88% 117.24% 126.47% 117.23% 100.74% 90.09% 100.00%
Net Worth 777,721 739,550 733,191 697,223 667,942 880,507 1,118,477 -5.87%
  YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.28% -
  Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.72% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 35,192 35,198 43,884 35,205 35,003 33,006 28,607 3.51%
  YoY % -0.02% -19.79% 24.65% 0.58% 6.05% 15.38% -
  Horiz. % 123.02% 123.04% 153.40% 123.06% 122.36% 115.38% 100.00%
Div Payout % 53.87 % 111.66 % 63.37 % 52.25 % 136.05 % 127.38 % 61.70 % -2.24%
  YoY % -51.76% 76.20% 21.28% -61.60% 6.81% 106.45% -
  Horiz. % 87.31% 180.97% 102.71% 84.68% 220.50% 206.45% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 777,721 739,550 733,191 697,223 667,942 880,507 1,118,477 -5.87%
  YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.28% -
  Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.72% 100.00%
NOSH 439,962 440,418 439,668 440,110 438,916 440,253 440,345 -0.01%
  YoY % -0.10% 0.17% -0.10% 0.27% -0.30% -0.02% -
  Horiz. % 99.91% 100.02% 99.85% 99.95% 99.68% 99.98% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.13 % 10.79 % 18.24 % 18.70 % 9.83 % 9.72 % 14.43 % 3.88%
  YoY % 68.03% -40.84% -2.46% 90.23% 1.13% -32.64% -
  Horiz. % 125.64% 74.77% 126.40% 129.59% 68.12% 67.36% 100.00%
ROE 8.40 % 4.26 % 9.44 % 9.66 % 3.85 % 2.94 % 4.15 % 12.46%
  YoY % 97.18% -54.87% -2.28% 150.91% 30.95% -29.16% -
  Horiz. % 202.41% 102.65% 227.47% 232.77% 92.77% 70.84% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.53 82.02 96.70 90.06 69.97 62.31 72.95 4.41%
  YoY % 15.25% -15.18% 7.37% 28.71% 12.29% -14.59% -
  Horiz. % 129.58% 112.43% 132.56% 123.45% 95.92% 85.41% 100.00%
EPS 14.85 7.16 15.75 15.31 5.86 5.89 10.53 5.89%
  YoY % 107.40% -54.54% 2.87% 161.26% -0.51% -44.06% -
  Horiz. % 141.03% 68.00% 149.57% 145.39% 55.65% 55.94% 100.00%
DPS 8.00 8.00 10.00 8.00 8.00 7.50 6.50 3.52%
  YoY % 0.00% -20.00% 25.00% 0.00% 6.67% 15.38% -
  Horiz. % 123.08% 123.08% 153.85% 123.08% 123.08% 115.38% 100.00%
NAPS 1.7677 1.6792 1.6676 1.5842 1.5218 2.0000 2.5400 -5.86%
  YoY % 5.27% 0.70% 5.26% 4.10% -23.91% -21.26% -
  Horiz. % 69.59% 66.11% 65.65% 62.37% 59.91% 78.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.53 82.10 96.63 90.09 69.79 62.34 73.01 4.40%
  YoY % 15.14% -15.04% 7.26% 29.09% 11.95% -14.61% -
  Horiz. % 129.48% 112.45% 132.35% 123.39% 95.59% 85.39% 100.00%
EPS 14.85 7.16 15.74 15.31 5.85 5.89 10.54 5.88%
  YoY % 107.40% -54.51% 2.81% 161.71% -0.68% -44.12% -
  Horiz. % 140.89% 67.93% 149.34% 145.26% 55.50% 55.88% 100.00%
DPS 8.00 8.00 9.97 8.00 7.96 7.50 6.50 3.52%
  YoY % 0.00% -19.76% 24.63% 0.50% 6.13% 15.38% -
  Horiz. % 123.08% 123.08% 153.38% 123.08% 122.46% 115.38% 100.00%
NAPS 1.7675 1.6808 1.6663 1.5846 1.5181 2.0012 2.5420 -5.87%
  YoY % 5.16% 0.87% 5.16% 4.38% -24.14% -21.27% -
  Horiz. % 69.53% 66.12% 65.55% 62.34% 59.72% 78.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.9600 1.8100 1.4600 2.5000 1.8300 1.3200 1.2500 -
P/RPS 3.13 2.21 1.51 2.78 2.62 2.12 1.71 10.60%
  YoY % 41.63% 46.36% -45.68% 6.11% 23.58% 23.98% -
  Horiz. % 183.04% 129.24% 88.30% 162.57% 153.22% 123.98% 100.00%
P/EPS 19.93 25.29 9.27 16.33 31.22 22.43 11.87 9.02%
  YoY % -21.19% 172.82% -43.23% -47.69% 39.19% 88.96% -
  Horiz. % 167.90% 213.06% 78.10% 137.57% 263.02% 188.96% 100.00%
EY 5.02 3.95 10.79 6.12 3.20 4.46 8.42 -8.26%
  YoY % 27.09% -63.39% 76.31% 91.25% -28.25% -47.03% -
  Horiz. % 59.62% 46.91% 128.15% 72.68% 38.00% 52.97% 100.00%
DY 2.70 4.42 6.85 3.20 4.37 5.68 5.20 -10.34%
  YoY % -38.91% -35.47% 114.06% -26.77% -23.06% 9.23% -
  Horiz. % 51.92% 85.00% 131.73% 61.54% 84.04% 109.23% 100.00%
P/NAPS 1.67 1.08 0.88 1.58 1.20 0.66 0.49 22.66%
  YoY % 54.63% 22.73% -44.30% 31.67% 81.82% 34.69% -
  Horiz. % 340.82% 220.41% 179.59% 322.45% 244.90% 134.69% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 05/11/09 06/11/08 06/11/07 01/11/06 28/10/05 09/11/04 -
Price 2.8100 1.8600 1.5000 2.3300 2.1500 1.3000 1.2200 -
P/RPS 2.97 2.27 1.55 2.59 3.07 2.09 1.67 10.07%
  YoY % 30.84% 46.45% -40.15% -15.64% 46.89% 25.15% -
  Horiz. % 177.84% 135.93% 92.81% 155.09% 183.83% 125.15% 100.00%
P/EPS 18.92 25.99 9.52 15.22 36.68 22.09 11.59 8.51%
  YoY % -27.20% 173.00% -37.45% -58.51% 66.05% 90.60% -
  Horiz. % 163.24% 224.25% 82.14% 131.32% 316.48% 190.60% 100.00%
EY 5.28 3.85 10.50 6.57 2.73 4.53 8.63 -7.86%
  YoY % 37.14% -63.33% 59.82% 140.66% -39.74% -47.51% -
  Horiz. % 61.18% 44.61% 121.67% 76.13% 31.63% 52.49% 100.00%
DY 2.85 4.30 6.67 3.43 3.72 5.77 5.33 -9.90%
  YoY % -33.72% -35.53% 94.46% -7.80% -35.53% 8.26% -
  Horiz. % 53.47% 80.68% 125.14% 64.35% 69.79% 108.26% 100.00%
P/NAPS 1.59 1.11 0.90 1.47 1.41 0.65 0.48 22.08%
  YoY % 43.24% 23.33% -38.78% 4.26% 116.92% 35.42% -
  Horiz. % 331.25% 231.25% 187.50% 306.25% 293.75% 135.42% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers