Highlights

[SHANG] YoY TTM Result on 2007-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 26-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     14.65%    YoY -     116.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 422,002 367,371 415,447 410,725 330,520 280,089 311,352 5.20%
  YoY % 14.87% -11.57% 1.15% 24.27% 18.01% -10.04% -
  Horiz. % 135.54% 117.99% 133.43% 131.92% 106.16% 89.96% 100.00%
PBT 91,282 51,505 71,474 98,406 45,208 44,673 35,046 17.29%
  YoY % 77.23% -27.94% -27.37% 117.67% 1.20% 27.47% -
  Horiz. % 260.46% 146.96% 203.94% 280.79% 129.00% 127.47% 100.00%
Tax -11,785 -7,278 -13,690 -15,213 -4,026 -6,103 -4,105 19.21%
  YoY % -61.93% 46.84% 10.01% -277.87% 34.03% -48.67% -
  Horiz. % 287.09% 177.30% 333.50% 370.60% 98.08% 148.67% 100.00%
NP 79,497 44,227 57,784 83,193 41,182 38,570 30,941 17.02%
  YoY % 79.75% -23.46% -30.54% 102.01% 6.77% 24.66% -
  Horiz. % 256.93% 142.94% 186.76% 268.88% 133.10% 124.66% 100.00%
NP to SH 69,959 35,353 49,267 77,242 35,679 37,326 30,941 14.56%
  YoY % 97.89% -28.24% -36.22% 116.49% -4.41% 20.64% -
  Horiz. % 226.10% 114.26% 159.23% 249.64% 115.31% 120.64% 100.00%
Tax Rate 12.91 % 14.13 % 19.15 % 15.46 % 8.91 % 13.66 % 11.71 % 1.64%
  YoY % -8.63% -26.21% 23.87% 73.51% -34.77% 16.65% -
  Horiz. % 110.25% 120.67% 163.54% 132.02% 76.09% 116.65% 100.00%
Total Cost 342,505 323,144 357,663 327,532 289,338 241,519 280,411 3.39%
  YoY % 5.99% -9.65% 9.20% 13.20% 19.80% -13.87% -
  Horiz. % 122.14% 115.24% 127.55% 116.80% 103.18% 86.13% 100.00%
Net Worth 791,880 747,548 738,008 722,470 670,361 878,606 1,112,807 -5.51%
  YoY % 5.93% 1.29% 2.15% 7.77% -23.70% -21.05% -
  Horiz. % 71.16% 67.18% 66.32% 64.92% 60.24% 78.95% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 39,615 35,216 35,050 44,023 35,014 35,178 33,028 3.08%
  YoY % 12.49% 0.47% -20.38% 25.73% -0.47% 6.51% -
  Horiz. % 119.94% 106.62% 106.12% 133.29% 106.01% 106.51% 100.00%
Div Payout % 56.63 % 99.61 % 71.14 % 56.99 % 98.14 % 94.25 % 106.75 % -10.02%
  YoY % -43.15% 40.02% 24.83% -41.93% 4.13% -11.71% -
  Horiz. % 53.05% 93.31% 66.64% 53.39% 91.93% 88.29% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 791,880 747,548 738,008 722,470 670,361 878,606 1,112,807 -5.51%
  YoY % 5.93% 1.29% 2.15% 7.77% -23.70% -21.05% -
  Horiz. % 71.16% 67.18% 66.32% 64.92% 60.24% 78.95% 100.00%
NOSH 440,031 439,579 439,212 439,913 439,523 439,303 439,844 0.01%
  YoY % 0.10% 0.08% -0.16% 0.09% 0.05% -0.12% -
  Horiz. % 100.04% 99.94% 99.86% 100.02% 99.93% 99.88% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.84 % 12.04 % 13.91 % 20.26 % 12.46 % 13.77 % 9.94 % 11.24%
  YoY % 56.48% -13.44% -31.34% 62.60% -9.51% 38.53% -
  Horiz. % 189.54% 121.13% 139.94% 203.82% 125.35% 138.53% 100.00%
ROE 8.83 % 4.73 % 6.68 % 10.69 % 5.32 % 4.25 % 2.78 % 21.23%
  YoY % 86.68% -29.19% -37.51% 100.94% 25.18% 52.88% -
  Horiz. % 317.63% 170.14% 240.29% 384.53% 191.37% 152.88% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 95.90 83.57 94.59 93.36 75.20 63.76 70.79 5.19%
  YoY % 14.75% -11.65% 1.32% 24.15% 17.94% -9.93% -
  Horiz. % 135.47% 118.05% 133.62% 131.88% 106.23% 90.07% 100.00%
EPS 15.90 8.04 11.22 17.56 8.12 8.50 7.03 14.56%
  YoY % 97.76% -28.34% -36.10% 116.26% -4.47% 20.91% -
  Horiz. % 226.17% 114.37% 159.60% 249.79% 115.50% 120.91% 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 1.7996 1.7006 1.6803 1.6423 1.5252 2.0000 2.5300 -5.52%
  YoY % 5.82% 1.21% 2.31% 7.68% -23.74% -20.95% -
  Horiz. % 71.13% 67.22% 66.42% 64.91% 60.28% 79.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 95.91 83.49 94.42 93.35 75.12 63.66 70.76 5.20%
  YoY % 14.88% -11.58% 1.15% 24.27% 18.00% -10.03% -
  Horiz. % 135.54% 117.99% 133.44% 131.92% 106.16% 89.97% 100.00%
EPS 15.90 8.03 11.20 17.56 8.11 8.48 7.03 14.56%
  YoY % 98.01% -28.30% -36.22% 116.52% -4.36% 20.63% -
  Horiz. % 226.17% 114.22% 159.32% 249.79% 115.36% 120.63% 100.00%
DPS 9.00 8.00 7.97 10.01 7.96 8.00 7.51 3.06%
  YoY % 12.50% 0.38% -20.38% 25.75% -0.50% 6.52% -
  Horiz. % 119.84% 106.52% 106.13% 133.29% 105.99% 106.52% 100.00%
NAPS 1.7997 1.6990 1.6773 1.6420 1.5235 1.9968 2.5291 -5.51%
  YoY % 5.93% 1.29% 2.15% 7.78% -23.70% -21.05% -
  Horiz. % 71.16% 67.18% 66.32% 64.92% 60.24% 78.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.6700 1.8300 1.6500 2.5300 2.1500 1.2500 1.2200 -
P/RPS 2.78 2.19 1.74 2.71 2.86 1.96 1.72 8.33%
  YoY % 26.94% 25.86% -35.79% -5.24% 45.92% 13.95% -
  Horiz. % 161.63% 127.33% 101.16% 157.56% 166.28% 113.95% 100.00%
P/EPS 16.79 22.75 14.71 14.41 26.49 14.71 17.34 -0.54%
  YoY % -26.20% 54.66% 2.08% -45.60% 80.08% -15.17% -
  Horiz. % 96.83% 131.20% 84.83% 83.10% 152.77% 84.83% 100.00%
EY 5.95 4.39 6.80 6.94 3.78 6.80 5.77 0.51%
  YoY % 35.54% -35.44% -2.02% 83.60% -44.41% 17.85% -
  Horiz. % 103.12% 76.08% 117.85% 120.28% 65.51% 117.85% 100.00%
DY 3.37 4.37 4.85 3.95 3.72 6.40 6.15 -9.54%
  YoY % -22.88% -9.90% 22.78% 6.18% -41.88% 4.07% -
  Horiz. % 54.80% 71.06% 78.86% 64.23% 60.49% 104.07% 100.00%
P/NAPS 1.48 1.08 0.98 1.54 1.41 0.63 0.48 20.63%
  YoY % 37.04% 10.20% -36.36% 9.22% 123.81% 31.25% -
  Horiz. % 308.33% 225.00% 204.17% 320.83% 293.75% 131.25% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 24/02/09 26/02/08 28/02/07 16/03/06 18/02/05 -
Price 2.6300 1.7800 1.7200 2.4000 2.5500 1.3500 1.3500 -
P/RPS 2.74 2.13 1.82 2.57 3.39 2.12 1.91 6.20%
  YoY % 28.64% 17.03% -29.18% -24.19% 59.91% 10.99% -
  Horiz. % 143.46% 111.52% 95.29% 134.55% 177.49% 110.99% 100.00%
P/EPS 16.54 22.13 15.33 13.67 31.41 15.89 19.19 -2.45%
  YoY % -25.26% 44.36% 12.14% -56.48% 97.67% -17.20% -
  Horiz. % 86.19% 115.32% 79.89% 71.24% 163.68% 82.80% 100.00%
EY 6.05 4.52 6.52 7.32 3.18 6.29 5.21 2.52%
  YoY % 33.85% -30.67% -10.93% 130.19% -49.44% 20.73% -
  Horiz. % 116.12% 86.76% 125.14% 140.50% 61.04% 120.73% 100.00%
DY 3.42 4.49 4.65 4.17 3.14 5.93 5.56 -7.78%
  YoY % -23.83% -3.44% 11.51% 32.80% -47.05% 6.65% -
  Horiz. % 61.51% 80.76% 83.63% 75.00% 56.47% 106.65% 100.00%
P/NAPS 1.46 1.05 1.02 1.46 1.67 0.68 0.53 18.39%
  YoY % 39.05% 2.94% -30.14% -12.57% 145.59% 28.30% -
  Horiz. % 275.47% 198.11% 192.45% 275.47% 315.09% 128.30% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

340  406  460  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.075-0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.1350.00 
 VELESTO 0.12+0.005 
 KNM 0.11-0.005 
 ALAM 0.050.00 
 HIBISCS 0.340.00 
 JAKS 0.775+0.015 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers