Highlights

[SHANG] YoY TTM Result on 2016-09-30 [#3]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 10-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -9.60%    YoY -     19.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 534,048 555,866 529,886 523,049 491,351 520,372 502,265 1.03%
  YoY % -3.93% 4.90% 1.31% 6.45% -5.58% 3.61% -
  Horiz. % 106.33% 110.67% 105.50% 104.14% 97.83% 103.61% 100.00%
PBT 83,580 116,030 106,564 138,032 127,366 176,510 114,057 -5.05%
  YoY % -27.97% 8.88% -22.80% 8.37% -27.84% 54.76% -
  Horiz. % 73.28% 101.73% 93.43% 121.02% 111.67% 154.76% 100.00%
Tax -24,000 -23,089 -23,419 -17,209 -30,272 -28,907 -34,062 -5.67%
  YoY % -3.95% 1.41% -36.09% 43.15% -4.72% 15.13% -
  Horiz. % 70.46% 67.79% 68.75% 50.52% 88.87% 84.87% 100.00%
NP 59,580 92,941 83,145 120,823 97,094 147,603 79,995 -4.79%
  YoY % -35.89% 11.78% -31.18% 24.44% -34.22% 84.52% -
  Horiz. % 74.48% 116.18% 103.94% 151.04% 121.38% 184.52% 100.00%
NP to SH 52,071 80,933 76,996 111,504 93,056 137,151 73,108 -5.50%
  YoY % -35.66% 5.11% -30.95% 19.82% -32.15% 87.60% -
  Horiz. % 71.22% 110.70% 105.32% 152.52% 127.29% 187.60% 100.00%
Tax Rate 28.72 % 19.90 % 21.98 % 12.47 % 23.77 % 16.38 % 29.86 % -0.65%
  YoY % 44.32% -9.46% 76.26% -47.54% 45.12% -45.14% -
  Horiz. % 96.18% 66.64% 73.61% 41.76% 79.60% 54.86% 100.00%
Total Cost 474,468 462,925 446,741 402,226 394,257 372,769 422,270 1.96%
  YoY % 2.49% 3.62% 11.07% 2.02% 5.76% -11.72% -
  Horiz. % 112.36% 109.63% 105.80% 95.25% 93.37% 88.28% 100.00%
Net Worth 1,047,112 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 66,000 66,000 61,600 61,600 52,800 79,200 44,000 6.99%
  YoY % 0.00% 7.14% 0.00% 16.67% -33.33% 80.00% -
  Horiz. % 150.00% 150.00% 140.00% 140.00% 120.00% 180.00% 100.00%
Div Payout % 126.75 % 81.55 % 80.00 % 55.24 % 56.74 % 57.75 % 60.18 % 13.21%
  YoY % 55.43% 1.94% 44.82% -2.64% -1.75% -4.04% -
  Horiz. % 210.62% 135.51% 132.93% 91.79% 94.28% 95.96% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,047,112 1,066,207 1,050,763 1,035,187 985,292 945,031 887,524 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.16 % 16.72 % 15.69 % 23.10 % 19.76 % 28.36 % 15.93 % -5.76%
  YoY % -33.25% 6.56% -32.08% 16.90% -30.32% 78.03% -
  Horiz. % 70.06% 104.96% 98.49% 145.01% 124.04% 178.03% 100.00%
ROE 4.97 % 7.59 % 7.33 % 10.77 % 9.44 % 14.51 % 8.24 % -8.08%
  YoY % -34.52% 3.55% -31.94% 14.09% -34.94% 76.09% -
  Horiz. % 60.32% 92.11% 88.96% 130.70% 114.56% 176.09% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 121.37 126.33 120.43 118.87 111.67 118.27 114.15 1.03%
  YoY % -3.93% 4.90% 1.31% 6.45% -5.58% 3.61% -
  Horiz. % 106.33% 110.67% 105.50% 104.13% 97.83% 103.61% 100.00%
EPS 11.83 18.39 17.50 25.34 21.15 31.17 16.62 -5.51%
  YoY % -35.67% 5.09% -30.94% 19.81% -32.15% 87.55% -
  Horiz. % 71.18% 110.65% 105.29% 152.47% 127.26% 187.55% 100.00%
DPS 15.00 15.00 14.00 14.00 12.00 18.00 10.00 6.99%
  YoY % 0.00% 7.14% 0.00% 16.67% -33.33% 80.00% -
  Horiz. % 150.00% 150.00% 140.00% 140.00% 120.00% 180.00% 100.00%
NAPS 2.3798 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 121.37 126.33 120.43 118.87 111.67 118.27 114.15 1.03%
  YoY % -3.93% 4.90% 1.31% 6.45% -5.58% 3.61% -
  Horiz. % 106.33% 110.67% 105.50% 104.13% 97.83% 103.61% 100.00%
EPS 11.83 18.39 17.50 25.34 21.15 31.17 16.62 -5.51%
  YoY % -35.67% 5.09% -30.94% 19.81% -32.15% 87.55% -
  Horiz. % 71.18% 110.65% 105.29% 152.47% 127.26% 187.55% 100.00%
DPS 15.00 15.00 14.00 14.00 12.00 18.00 10.00 6.99%
  YoY % 0.00% 7.14% 0.00% 16.67% -33.33% 80.00% -
  Horiz. % 150.00% 150.00% 140.00% 140.00% 120.00% 180.00% 100.00%
NAPS 2.3798 2.4232 2.3881 2.3527 2.2393 2.1478 2.0171 2.79%
  YoY % -1.79% 1.47% 1.50% 5.06% 4.26% 6.48% -
  Horiz. % 117.98% 120.13% 118.39% 116.64% 111.02% 106.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.2000 5.7600 5.1200 5.2500 6.2800 7.2000 6.9900 -
P/RPS 4.28 4.56 4.25 4.42 5.62 6.09 6.12 -5.78%
  YoY % -6.14% 7.29% -3.85% -21.35% -7.72% -0.49% -
  Horiz. % 69.93% 74.51% 69.44% 72.22% 91.83% 99.51% 100.00%
P/EPS 43.94 31.31 29.26 20.72 29.69 23.10 42.07 0.73%
  YoY % 40.34% 7.01% 41.22% -30.21% 28.53% -45.09% -
  Horiz. % 104.44% 74.42% 69.55% 49.25% 70.57% 54.91% 100.00%
EY 2.28 3.19 3.42 4.83 3.37 4.33 2.38 -0.71%
  YoY % -28.53% -6.73% -29.19% 43.32% -22.17% 81.93% -
  Horiz. % 95.80% 134.03% 143.70% 202.94% 141.60% 181.93% 100.00%
DY 2.88 2.60 2.73 2.67 1.91 2.50 1.43 12.37%
  YoY % 10.77% -4.76% 2.25% 39.79% -23.60% 74.83% -
  Horiz. % 201.40% 181.82% 190.91% 186.71% 133.57% 174.83% 100.00%
P/NAPS 2.19 2.38 2.14 2.23 2.80 3.35 3.47 -7.38%
  YoY % -7.98% 11.21% -4.04% -20.36% -16.42% -3.46% -
  Horiz. % 63.11% 68.59% 61.67% 64.27% 80.69% 96.54% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 08/11/18 10/11/17 10/11/16 04/11/15 12/11/14 12/11/13 -
Price 5.0000 5.6900 5.1000 5.2800 6.0000 7.0300 6.6000 -
P/RPS 4.12 4.50 4.23 4.44 5.37 5.94 5.78 -5.48%
  YoY % -8.44% 6.38% -4.73% -17.32% -9.60% 2.77% -
  Horiz. % 71.28% 77.85% 73.18% 76.82% 92.91% 102.77% 100.00%
P/EPS 42.25 30.93 29.14 20.84 28.37 22.55 39.72 1.03%
  YoY % 36.60% 6.14% 39.83% -26.54% 25.81% -43.23% -
  Horiz. % 106.37% 77.87% 73.36% 52.47% 71.42% 56.77% 100.00%
EY 2.37 3.23 3.43 4.80 3.52 4.43 2.52 -1.02%
  YoY % -26.63% -5.83% -28.54% 36.36% -20.54% 75.79% -
  Horiz. % 94.05% 128.17% 136.11% 190.48% 139.68% 175.79% 100.00%
DY 3.00 2.64 2.75 2.65 2.00 2.56 1.52 11.99%
  YoY % 13.64% -4.00% 3.77% 32.50% -21.87% 68.42% -
  Horiz. % 197.37% 173.68% 180.92% 174.34% 131.58% 168.42% 100.00%
P/NAPS 2.10 2.35 2.14 2.24 2.68 3.27 3.27 -7.11%
  YoY % -10.64% 9.81% -4.46% -16.42% -18.04% 0.00% -
  Horiz. % 64.22% 71.87% 65.44% 68.50% 81.96% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS