Highlights

[SHANG] YoY TTM Result on 2014-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     1.29%    YoY -     87.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 529,886 523,049 491,351 520,372 502,265 451,211 436,668 3.27%
  YoY % 1.31% 6.45% -5.58% 3.61% 11.31% 3.33% -
  Horiz. % 121.35% 119.78% 112.52% 119.17% 115.02% 103.33% 100.00%
PBT 106,564 138,032 127,366 176,510 114,057 97,523 84,901 3.86%
  YoY % -22.80% 8.37% -27.84% 54.76% 16.95% 14.87% -
  Horiz. % 125.52% 162.58% 150.02% 207.90% 134.34% 114.87% 100.00%
Tax -23,419 -17,209 -30,272 -28,907 -34,062 -25,575 -20,509 2.23%
  YoY % -36.09% 43.15% -4.72% 15.13% -33.18% -24.70% -
  Horiz. % 114.19% 83.91% 147.60% 140.95% 166.08% 124.70% 100.00%
NP 83,145 120,823 97,094 147,603 79,995 71,948 64,392 4.35%
  YoY % -31.18% 24.44% -34.22% 84.52% 11.18% 11.73% -
  Horiz. % 129.12% 187.64% 150.79% 229.23% 124.23% 111.73% 100.00%
NP to SH 76,996 111,504 93,056 137,151 73,108 68,495 58,195 4.77%
  YoY % -30.95% 19.82% -32.15% 87.60% 6.73% 17.70% -
  Horiz. % 132.31% 191.60% 159.90% 235.67% 125.63% 117.70% 100.00%
Tax Rate 21.98 % 12.47 % 23.77 % 16.38 % 29.86 % 26.22 % 24.16 % -1.56%
  YoY % 76.26% -47.54% 45.12% -45.14% 13.88% 8.53% -
  Horiz. % 90.98% 51.61% 98.39% 67.80% 123.59% 108.53% 100.00%
Total Cost 446,741 402,226 394,257 372,769 422,270 379,263 372,276 3.08%
  YoY % 11.07% 2.02% 5.76% -11.72% 11.34% 1.88% -
  Horiz. % 120.00% 108.05% 105.90% 100.13% 113.43% 101.88% 100.00%
Net Worth 1,050,763 1,035,187 985,292 945,031 887,524 858,528 440,345 15.58%
  YoY % 1.50% 5.06% 4.26% 6.48% 3.38% 94.97% -
  Horiz. % 238.62% 235.09% 223.75% 214.61% 201.55% 194.97% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 61,600 61,600 52,800 79,200 44,000 39,557 39,616 7.63%
  YoY % 0.00% 16.67% -33.33% 80.00% 11.23% -0.15% -
  Horiz. % 155.49% 155.49% 133.28% 199.92% 111.06% 99.85% 100.00%
Div Payout % 80.00 % 55.24 % 56.74 % 57.75 % 60.18 % 57.75 % 68.08 % 2.72%
  YoY % 44.82% -2.64% -1.75% -4.04% 4.21% -15.17% -
  Horiz. % 117.51% 81.14% 83.34% 84.83% 88.40% 84.83% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,050,763 1,035,187 985,292 945,031 887,524 858,528 440,345 15.58%
  YoY % 1.50% 5.06% 4.26% 6.48% 3.38% 94.97% -
  Horiz. % 238.62% 235.09% 223.75% 214.61% 201.55% 194.97% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,345 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.08% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 99.92% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.69 % 23.10 % 19.76 % 28.36 % 15.93 % 15.95 % 14.75 % 1.03%
  YoY % -32.08% 16.90% -30.32% 78.03% -0.13% 8.14% -
  Horiz. % 106.37% 156.61% 133.97% 192.27% 108.00% 108.14% 100.00%
ROE 7.33 % 10.77 % 9.44 % 14.51 % 8.24 % 7.98 % 13.22 % -9.35%
  YoY % -31.94% 14.09% -34.94% 76.09% 3.26% -39.64% -
  Horiz. % 55.45% 81.47% 71.41% 109.76% 62.33% 60.36% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 120.43 118.87 111.67 118.27 114.15 102.55 99.16 3.29%
  YoY % 1.31% 6.45% -5.58% 3.61% 11.31% 3.42% -
  Horiz. % 121.45% 119.88% 112.62% 119.27% 115.12% 103.42% 100.00%
EPS 17.50 25.34 21.15 31.17 16.62 15.57 13.22 4.78%
  YoY % -30.94% 19.81% -32.15% 87.55% 6.74% 17.78% -
  Horiz. % 132.38% 191.68% 159.98% 235.78% 125.72% 117.78% 100.00%
DPS 14.00 14.00 12.00 18.00 10.00 9.00 9.00 7.63%
  YoY % 0.00% 16.67% -33.33% 80.00% 11.11% 0.00% -
  Horiz. % 155.56% 155.56% 133.33% 200.00% 111.11% 100.00% 100.00%
NAPS 2.3881 2.3527 2.2393 2.1478 2.0171 1.9512 1.0000 15.60%
  YoY % 1.50% 5.06% 4.26% 6.48% 3.38% 95.12% -
  Horiz. % 238.81% 235.27% 223.93% 214.78% 201.71% 195.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 120.43 118.87 111.67 118.27 114.15 102.55 99.24 3.28%
  YoY % 1.31% 6.45% -5.58% 3.61% 11.31% 3.34% -
  Horiz. % 121.35% 119.78% 112.53% 119.18% 115.02% 103.34% 100.00%
EPS 17.50 25.34 21.15 31.17 16.62 15.57 13.23 4.77%
  YoY % -30.94% 19.81% -32.15% 87.55% 6.74% 17.69% -
  Horiz. % 132.28% 191.53% 159.86% 235.60% 125.62% 117.69% 100.00%
DPS 14.00 14.00 12.00 18.00 10.00 9.00 9.00 7.63%
  YoY % 0.00% 16.67% -33.33% 80.00% 11.11% 0.00% -
  Horiz. % 155.56% 155.56% 133.33% 200.00% 111.11% 100.00% 100.00%
NAPS 2.3881 2.3527 2.2393 2.1478 2.0171 1.9512 1.0008 15.58%
  YoY % 1.50% 5.06% 4.26% 6.48% 3.38% 94.96% -
  Horiz. % 238.62% 235.08% 223.75% 214.61% 201.55% 194.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.1200 5.2500 6.2800 7.2000 6.9900 4.1900 2.4100 -
P/RPS 4.25 4.42 5.62 6.09 6.12 4.09 2.43 9.76%
  YoY % -3.85% -21.35% -7.72% -0.49% 49.63% 68.31% -
  Horiz. % 174.90% 181.89% 231.28% 250.62% 251.85% 168.31% 100.00%
P/EPS 29.26 20.72 29.69 23.10 42.07 26.92 18.24 8.19%
  YoY % 41.22% -30.21% 28.53% -45.09% 56.28% 47.59% -
  Horiz. % 160.42% 113.60% 162.77% 126.64% 230.65% 147.59% 100.00%
EY 3.42 4.83 3.37 4.33 2.38 3.72 5.48 -7.55%
  YoY % -29.19% 43.32% -22.17% 81.93% -36.02% -32.12% -
  Horiz. % 62.41% 88.14% 61.50% 79.01% 43.43% 67.88% 100.00%
DY 2.73 2.67 1.91 2.50 1.43 2.15 3.73 -5.06%
  YoY % 2.25% 39.79% -23.60% 74.83% -33.49% -42.36% -
  Horiz. % 73.19% 71.58% 51.21% 67.02% 38.34% 57.64% 100.00%
P/NAPS 2.14 2.23 2.80 3.35 3.47 2.15 2.41 -1.96%
  YoY % -4.04% -20.36% -16.42% -3.46% 61.40% -10.79% -
  Horiz. % 88.80% 92.53% 116.18% 139.00% 143.98% 89.21% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 10/11/17 10/11/16 04/11/15 12/11/14 12/11/13 08/11/12 10/11/11 -
Price 5.1000 5.2800 6.0000 7.0300 6.6000 4.2000 2.3000 -
P/RPS 4.23 4.44 5.37 5.94 5.78 4.10 2.32 10.52%
  YoY % -4.73% -17.32% -9.60% 2.77% 40.98% 76.72% -
  Horiz. % 182.33% 191.38% 231.47% 256.03% 249.14% 176.72% 100.00%
P/EPS 29.14 20.84 28.37 22.55 39.72 26.98 17.40 8.97%
  YoY % 39.83% -26.54% 25.81% -43.23% 47.22% 55.06% -
  Horiz. % 167.47% 119.77% 163.05% 129.60% 228.28% 155.06% 100.00%
EY 3.43 4.80 3.52 4.43 2.52 3.71 5.75 -8.24%
  YoY % -28.54% 36.36% -20.54% 75.79% -32.08% -35.48% -
  Horiz. % 59.65% 83.48% 61.22% 77.04% 43.83% 64.52% 100.00%
DY 2.75 2.65 2.00 2.56 1.52 2.14 3.91 -5.69%
  YoY % 3.77% 32.50% -21.87% 68.42% -28.97% -45.27% -
  Horiz. % 70.33% 67.77% 51.15% 65.47% 38.87% 54.73% 100.00%
P/NAPS 2.14 2.24 2.68 3.27 3.27 2.15 2.30 -1.19%
  YoY % -4.46% -16.42% -18.04% 0.00% 52.09% -6.52% -
  Horiz. % 93.04% 97.39% 116.52% 142.17% 142.17% 93.48% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.060.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.050.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers