Highlights

[SHANG] YoY TTM Result on 2010-12-31 [#4]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     7.09%    YoY -     97.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 511,225 469,572 429,731 422,002 367,371 415,447 410,725 3.71%
  YoY % 8.87% 9.27% 1.83% 14.87% -11.57% 1.15% -
  Horiz. % 124.47% 114.33% 104.63% 102.75% 89.44% 101.15% 100.00%
PBT 168,181 102,470 80,838 91,282 51,505 71,474 98,406 9.33%
  YoY % 64.13% 26.76% -11.44% 77.23% -27.94% -27.37% -
  Horiz. % 170.91% 104.13% 82.15% 92.76% 52.34% 72.63% 100.00%
Tax -28,373 -30,373 -21,307 -11,785 -7,278 -13,690 -15,213 10.94%
  YoY % 6.58% -42.55% -80.80% -61.93% 46.84% 10.01% -
  Horiz. % 186.50% 199.65% 140.06% 77.47% 47.84% 89.99% 100.00%
NP 139,808 72,097 59,531 79,497 44,227 57,784 83,193 9.03%
  YoY % 93.92% 21.11% -25.12% 79.75% -23.46% -30.54% -
  Horiz. % 168.05% 86.66% 71.56% 95.56% 53.16% 69.46% 100.00%
NP to SH 130,367 67,389 55,768 69,959 35,353 49,267 77,242 9.11%
  YoY % 93.45% 20.84% -20.28% 97.89% -28.24% -36.22% -
  Horiz. % 168.78% 87.24% 72.20% 90.57% 45.77% 63.78% 100.00%
Tax Rate 16.87 % 29.64 % 26.36 % 12.91 % 14.13 % 19.15 % 15.46 % 1.46%
  YoY % -43.08% 12.44% 104.18% -8.63% -26.21% 23.87% -
  Horiz. % 109.12% 191.72% 170.50% 83.51% 91.40% 123.87% 100.00%
Total Cost 371,417 397,475 370,200 342,505 323,144 357,663 327,532 2.12%
  YoY % -6.56% 7.37% 8.09% 5.99% -9.65% 9.20% -
  Horiz. % 113.40% 121.35% 113.03% 104.57% 98.66% 109.20% 100.00%
Net Worth 954,843 868,911 833,285 791,880 747,548 738,008 722,470 4.75%
  YoY % 9.89% 4.28% 5.23% 5.93% 1.29% 2.15% -
  Horiz. % 132.16% 120.27% 115.34% 109.61% 103.47% 102.15% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 79,200 44,000 39,571 39,615 35,216 35,050 44,023 10.27%
  YoY % 80.00% 11.19% -0.11% 12.49% 0.47% -20.38% -
  Horiz. % 179.91% 99.95% 89.89% 89.99% 80.00% 79.62% 100.00%
Div Payout % 60.75 % 65.29 % 70.96 % 56.63 % 99.61 % 71.14 % 56.99 % 1.07%
  YoY % -6.95% -7.99% 25.30% -43.15% 40.02% 24.83% -
  Horiz. % 106.60% 114.56% 124.51% 99.37% 174.79% 124.83% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 954,843 868,911 833,285 791,880 747,548 738,008 722,470 4.75%
  YoY % 9.89% 4.28% 5.23% 5.93% 1.29% 2.15% -
  Horiz. % 132.16% 120.27% 115.34% 109.61% 103.47% 102.15% 100.00%
NOSH 440,000 440,000 439,288 440,031 439,579 439,212 439,913 0.00%
  YoY % 0.00% 0.16% -0.17% 0.10% 0.08% -0.16% -
  Horiz. % 100.02% 100.02% 99.86% 100.03% 99.92% 99.84% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 27.35 % 15.35 % 13.85 % 18.84 % 12.04 % 13.91 % 20.26 % 5.12%
  YoY % 78.18% 10.83% -26.49% 56.48% -13.44% -31.34% -
  Horiz. % 135.00% 75.77% 68.36% 92.99% 59.43% 68.66% 100.00%
ROE 13.65 % 7.76 % 6.69 % 8.83 % 4.73 % 6.68 % 10.69 % 4.15%
  YoY % 75.90% 15.99% -24.24% 86.68% -29.19% -37.51% -
  Horiz. % 127.69% 72.59% 62.58% 82.60% 44.25% 62.49% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 116.19 106.72 97.82 95.90 83.57 94.59 93.36 3.71%
  YoY % 8.87% 9.10% 2.00% 14.75% -11.65% 1.32% -
  Horiz. % 124.45% 114.31% 104.78% 102.72% 89.51% 101.32% 100.00%
EPS 29.63 15.32 12.70 15.90 8.04 11.22 17.56 9.10%
  YoY % 93.41% 20.63% -20.13% 97.76% -28.34% -36.10% -
  Horiz. % 168.74% 87.24% 72.32% 90.55% 45.79% 63.90% 100.00%
DPS 18.00 10.00 9.00 9.00 8.00 8.00 10.00 10.28%
  YoY % 80.00% 11.11% 0.00% 12.50% 0.00% -20.00% -
  Horiz. % 180.00% 100.00% 90.00% 90.00% 80.00% 80.00% 100.00%
NAPS 2.1701 1.9748 1.8969 1.7996 1.7006 1.6803 1.6423 4.75%
  YoY % 9.89% 4.11% 5.41% 5.82% 1.21% 2.31% -
  Horiz. % 132.14% 120.25% 115.50% 109.58% 103.55% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 116.19 106.72 97.67 95.91 83.49 94.42 93.35 3.71%
  YoY % 8.87% 9.27% 1.84% 14.88% -11.58% 1.15% -
  Horiz. % 124.47% 114.32% 104.63% 102.74% 89.44% 101.15% 100.00%
EPS 29.63 15.32 12.67 15.90 8.03 11.20 17.56 9.10%
  YoY % 93.41% 20.92% -20.31% 98.01% -28.30% -36.22% -
  Horiz. % 168.74% 87.24% 72.15% 90.55% 45.73% 63.78% 100.00%
DPS 18.00 10.00 8.99 9.00 8.00 7.97 10.01 10.26%
  YoY % 80.00% 11.23% -0.11% 12.50% 0.38% -20.38% -
  Horiz. % 179.82% 99.90% 89.81% 89.91% 79.92% 79.62% 100.00%
NAPS 2.1701 1.9748 1.8938 1.7997 1.6990 1.6773 1.6420 4.75%
  YoY % 9.89% 4.28% 5.23% 5.93% 1.29% 2.15% -
  Horiz. % 132.16% 120.27% 115.33% 109.60% 103.47% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.7600 4.1000 2.4300 2.6700 1.8300 1.6500 2.5300 -
P/RPS 5.82 3.84 2.48 2.78 2.19 1.74 2.71 13.57%
  YoY % 51.56% 54.84% -10.79% 26.94% 25.86% -35.79% -
  Horiz. % 214.76% 141.70% 91.51% 102.58% 80.81% 64.21% 100.00%
P/EPS 22.82 26.77 19.14 16.79 22.75 14.71 14.41 7.96%
  YoY % -14.76% 39.86% 14.00% -26.20% 54.66% 2.08% -
  Horiz. % 158.36% 185.77% 132.82% 116.52% 157.88% 102.08% 100.00%
EY 4.38 3.74 5.22 5.95 4.39 6.80 6.94 -7.38%
  YoY % 17.11% -28.35% -12.27% 35.54% -35.44% -2.02% -
  Horiz. % 63.11% 53.89% 75.22% 85.73% 63.26% 97.98% 100.00%
DY 2.66 2.44 3.70 3.37 4.37 4.85 3.95 -6.37%
  YoY % 9.02% -34.05% 9.79% -22.88% -9.90% 22.78% -
  Horiz. % 67.34% 61.77% 93.67% 85.32% 110.63% 122.78% 100.00%
P/NAPS 3.12 2.08 1.28 1.48 1.08 0.98 1.54 12.48%
  YoY % 50.00% 62.50% -13.51% 37.04% 10.20% -36.36% -
  Horiz. % 202.60% 135.06% 83.12% 96.10% 70.13% 63.64% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 26/02/08 -
Price 6.7400 3.8000 2.6500 2.6300 1.7800 1.7200 2.4000 -
P/RPS 5.80 3.56 2.71 2.74 2.13 1.82 2.57 14.51%
  YoY % 62.92% 31.37% -1.09% 28.64% 17.03% -29.18% -
  Horiz. % 225.68% 138.52% 105.45% 106.61% 82.88% 70.82% 100.00%
P/EPS 22.75 24.81 20.87 16.54 22.13 15.33 13.67 8.85%
  YoY % -8.30% 18.88% 26.18% -25.26% 44.36% 12.14% -
  Horiz. % 166.42% 181.49% 152.67% 120.99% 161.89% 112.14% 100.00%
EY 4.40 4.03 4.79 6.05 4.52 6.52 7.32 -8.13%
  YoY % 9.18% -15.87% -20.83% 33.85% -30.67% -10.93% -
  Horiz. % 60.11% 55.05% 65.44% 82.65% 61.75% 89.07% 100.00%
DY 2.67 2.63 3.40 3.42 4.49 4.65 4.17 -7.15%
  YoY % 1.52% -22.65% -0.58% -23.83% -3.44% 11.51% -
  Horiz. % 64.03% 63.07% 81.53% 82.01% 107.67% 111.51% 100.00%
P/NAPS 3.11 1.92 1.40 1.46 1.05 1.02 1.46 13.42%
  YoY % 61.98% 37.14% -4.11% 39.05% 2.94% -30.14% -
  Horiz. % 213.01% 131.51% 95.89% 100.00% 71.92% 69.86% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers