Highlights

[SHANG] YoY TTM Result on 2008-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 06-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -10.19%    YoY -     2.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 436,668 415,916 361,229 425,169 396,376 307,090 274,313 8.05%
  YoY % 4.99% 15.14% -15.04% 7.26% 29.07% 11.95% -
  Horiz. % 159.19% 151.62% 131.68% 154.99% 144.50% 111.95% 100.00%
PBT 84,901 84,634 42,391 92,499 81,668 41,370 25,713 22.02%
  YoY % 0.32% 99.65% -54.17% 13.26% 97.41% 60.89% -
  Horiz. % 330.19% 329.15% 164.86% 359.74% 317.61% 160.89% 100.00%
Tax -20,509 -9,238 -3,422 -14,962 -7,535 -11,189 954 -
  YoY % -122.01% -169.96% 77.13% -98.57% 32.66% -1,272.85% -
  Horiz. % -2,149.79% -968.34% -358.70% -1,568.34% -789.83% -1,172.85% 100.00%
NP 64,392 75,396 38,969 77,537 74,133 30,181 26,667 15.82%
  YoY % -14.59% 93.48% -49.74% 4.59% 145.63% 13.18% -
  Horiz. % 241.47% 282.73% 146.13% 290.76% 278.00% 113.18% 100.00%
NP to SH 58,195 65,329 31,524 69,248 67,374 25,728 25,912 14.43%
  YoY % -10.92% 107.24% -54.48% 2.78% 161.87% -0.71% -
  Horiz. % 224.59% 252.12% 121.66% 267.24% 260.01% 99.29% 100.00%
Tax Rate 24.16 % 10.92 % 8.07 % 16.18 % 9.23 % 27.05 % -3.71 % -
  YoY % 121.25% 35.32% -50.12% 75.30% -65.88% 829.11% -
  Horiz. % -651.21% -294.34% -217.52% -436.12% -248.79% -729.11% 100.00%
Total Cost 372,276 340,520 322,260 347,632 322,243 276,909 247,646 7.03%
  YoY % 9.33% 5.67% -7.30% 7.88% 16.37% 11.82% -
  Horiz. % 150.33% 137.50% 130.13% 140.37% 130.12% 111.82% 100.00%
Net Worth 440,345 777,721 739,550 733,191 697,223 667,942 880,507 -10.90%
  YoY % -43.38% 5.16% 0.87% 5.16% 4.38% -24.14% -
  Horiz. % 50.01% 88.33% 83.99% 83.27% 79.18% 75.86% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 39,616 35,192 35,198 43,884 35,205 35,003 33,006 3.09%
  YoY % 12.57% -0.02% -19.79% 24.65% 0.58% 6.05% -
  Horiz. % 120.03% 106.62% 106.64% 132.96% 106.66% 106.05% 100.00%
Div Payout % 68.08 % 53.87 % 111.66 % 63.37 % 52.25 % 136.05 % 127.38 % -9.91%
  YoY % 26.38% -51.76% 76.20% 21.28% -61.60% 6.81% -
  Horiz. % 53.45% 42.29% 87.66% 49.75% 41.02% 106.81% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 440,345 777,721 739,550 733,191 697,223 667,942 880,507 -10.90%
  YoY % -43.38% 5.16% 0.87% 5.16% 4.38% -24.14% -
  Horiz. % 50.01% 88.33% 83.99% 83.27% 79.18% 75.86% 100.00%
NOSH 440,345 439,962 440,418 439,668 440,110 438,916 440,253 0.00%
  YoY % 0.09% -0.10% 0.17% -0.10% 0.27% -0.30% -
  Horiz. % 100.02% 99.93% 100.04% 99.87% 99.97% 99.70% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.75 % 18.13 % 10.79 % 18.24 % 18.70 % 9.83 % 9.72 % 7.19%
  YoY % -18.64% 68.03% -40.84% -2.46% 90.23% 1.13% -
  Horiz. % 151.75% 186.52% 111.01% 187.65% 192.39% 101.13% 100.00%
ROE 13.22 % 8.40 % 4.26 % 9.44 % 9.66 % 3.85 % 2.94 % 28.46%
  YoY % 57.38% 97.18% -54.87% -2.28% 150.91% 30.95% -
  Horiz. % 449.66% 285.71% 144.90% 321.09% 328.57% 130.95% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 99.16 94.53 82.02 96.70 90.06 69.97 62.31 8.05%
  YoY % 4.90% 15.25% -15.18% 7.37% 28.71% 12.29% -
  Horiz. % 159.14% 151.71% 131.63% 155.19% 144.54% 112.29% 100.00%
EPS 13.22 14.85 7.16 15.75 15.31 5.86 5.89 14.42%
  YoY % -10.98% 107.40% -54.54% 2.87% 161.26% -0.51% -
  Horiz. % 224.45% 252.12% 121.56% 267.40% 259.93% 99.49% 100.00%
DPS 9.00 8.00 8.00 10.00 8.00 8.00 7.50 3.08%
  YoY % 12.50% 0.00% -20.00% 25.00% 0.00% 6.67% -
  Horiz. % 120.00% 106.67% 106.67% 133.33% 106.67% 106.67% 100.00%
NAPS 1.0000 1.7677 1.6792 1.6676 1.5842 1.5218 2.0000 -10.91%
  YoY % -43.43% 5.27% 0.70% 5.26% 4.10% -23.91% -
  Horiz. % 50.00% 88.38% 83.96% 83.38% 79.21% 76.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 99.24 94.53 82.10 96.63 90.09 69.79 62.34 8.05%
  YoY % 4.98% 15.14% -15.04% 7.26% 29.09% 11.95% -
  Horiz. % 159.19% 151.64% 131.70% 155.00% 144.51% 111.95% 100.00%
EPS 13.23 14.85 7.16 15.74 15.31 5.85 5.89 14.43%
  YoY % -10.91% 107.40% -54.51% 2.81% 161.71% -0.68% -
  Horiz. % 224.62% 252.12% 121.56% 267.23% 259.93% 99.32% 100.00%
DPS 9.00 8.00 8.00 9.97 8.00 7.96 7.50 3.08%
  YoY % 12.50% 0.00% -19.76% 24.63% 0.50% 6.13% -
  Horiz. % 120.00% 106.67% 106.67% 132.93% 106.67% 106.13% 100.00%
NAPS 1.0008 1.7675 1.6808 1.6663 1.5846 1.5181 2.0012 -10.90%
  YoY % -43.38% 5.16% 0.87% 5.16% 4.38% -24.14% -
  Horiz. % 50.01% 88.32% 83.99% 83.27% 79.18% 75.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.4100 2.9600 1.8100 1.4600 2.5000 1.8300 1.3200 -
P/RPS 2.43 3.13 2.21 1.51 2.78 2.62 2.12 2.30%
  YoY % -22.36% 41.63% 46.36% -45.68% 6.11% 23.58% -
  Horiz. % 114.62% 147.64% 104.25% 71.23% 131.13% 123.58% 100.00%
P/EPS 18.24 19.93 25.29 9.27 16.33 31.22 22.43 -3.39%
  YoY % -8.48% -21.19% 172.82% -43.23% -47.69% 39.19% -
  Horiz. % 81.32% 88.85% 112.75% 41.33% 72.80% 139.19% 100.00%
EY 5.48 5.02 3.95 10.79 6.12 3.20 4.46 3.49%
  YoY % 9.16% 27.09% -63.39% 76.31% 91.25% -28.25% -
  Horiz. % 122.87% 112.56% 88.57% 241.93% 137.22% 71.75% 100.00%
DY 3.73 2.70 4.42 6.85 3.20 4.37 5.68 -6.77%
  YoY % 38.15% -38.91% -35.47% 114.06% -26.77% -23.06% -
  Horiz. % 65.67% 47.54% 77.82% 120.60% 56.34% 76.94% 100.00%
P/NAPS 2.41 1.67 1.08 0.88 1.58 1.20 0.66 24.08%
  YoY % 44.31% 54.63% 22.73% -44.30% 31.67% 81.82% -
  Horiz. % 365.15% 253.03% 163.64% 133.33% 239.39% 181.82% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 09/11/10 05/11/09 06/11/08 06/11/07 01/11/06 28/10/05 -
Price 2.3000 2.8100 1.8600 1.5000 2.3300 2.1500 1.3000 -
P/RPS 2.32 2.97 2.27 1.55 2.59 3.07 2.09 1.75%
  YoY % -21.89% 30.84% 46.45% -40.15% -15.64% 46.89% -
  Horiz. % 111.00% 142.11% 108.61% 74.16% 123.92% 146.89% 100.00%
P/EPS 17.40 18.92 25.99 9.52 15.22 36.68 22.09 -3.90%
  YoY % -8.03% -27.20% 173.00% -37.45% -58.51% 66.05% -
  Horiz. % 78.77% 85.65% 117.66% 43.10% 68.90% 166.05% 100.00%
EY 5.75 5.28 3.85 10.50 6.57 2.73 4.53 4.05%
  YoY % 8.90% 37.14% -63.33% 59.82% 140.66% -39.74% -
  Horiz. % 126.93% 116.56% 84.99% 231.79% 145.03% 60.26% 100.00%
DY 3.91 2.85 4.30 6.67 3.43 3.72 5.77 -6.28%
  YoY % 37.19% -33.72% -35.53% 94.46% -7.80% -35.53% -
  Horiz. % 67.76% 49.39% 74.52% 115.60% 59.45% 64.47% 100.00%
P/NAPS 2.30 1.59 1.11 0.90 1.47 1.41 0.65 23.43%
  YoY % 44.65% 43.24% 23.33% -38.78% 4.26% 116.92% -
  Horiz. % 353.85% 244.62% 170.77% 138.46% 226.15% 216.92% 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.
 


 

236  233  537  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers