Highlights

[SHANG] YoY TTM Result on 2010-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     18.35%    YoY -     23.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 487,949 426,215 435,013 376,545 393,078 426,084 348,677 5.76%
  YoY % 14.48% -2.02% 15.53% -4.21% -7.75% 22.20% -
  Horiz. % 139.94% 122.24% 124.76% 107.99% 112.73% 122.20% 100.00%
PBT 112,088 78,471 97,124 59,101 50,023 110,661 52,722 13.38%
  YoY % 42.84% -19.21% 64.34% 18.15% -54.80% 109.90% -
  Horiz. % 212.60% 148.84% 184.22% 112.10% 94.88% 209.90% 100.00%
Tax -33,070 -20,981 -15,643 -7,867 -8,564 -16,460 -5,718 33.94%
  YoY % -57.62% -34.12% -98.84% 8.14% 47.97% -187.86% -
  Horiz. % 578.35% 366.93% 273.57% 137.58% 149.77% 287.86% 100.00%
NP 79,018 57,490 81,481 51,234 41,459 94,201 47,004 9.03%
  YoY % 37.45% -29.44% 59.04% 23.58% -55.99% 100.41% -
  Horiz. % 168.11% 122.31% 173.35% 109.00% 88.20% 200.41% 100.00%
NP to SH 72,812 55,486 72,031 41,840 33,835 87,093 41,441 9.84%
  YoY % 31.23% -22.97% 72.16% 23.66% -61.15% 110.16% -
  Horiz. % 175.70% 133.89% 173.82% 100.96% 81.65% 210.16% 100.00%
Tax Rate 29.50 % 26.74 % 16.11 % 13.31 % 17.12 % 14.87 % 10.85 % 18.12%
  YoY % 10.32% 65.98% 21.04% -22.25% 15.13% 37.05% -
  Horiz. % 271.89% 246.45% 148.48% 122.67% 157.79% 137.05% 100.00%
Total Cost 408,931 368,725 353,532 325,311 351,619 331,883 301,673 5.20%
  YoY % 10.90% 4.30% 8.68% -7.48% 5.95% 10.01% -
  Horiz. % 135.55% 122.23% 117.19% 107.84% 116.56% 110.01% 100.00%
Net Worth 892,760 853,027 440,342 764,160 750,118 748,088 686,883 4.46%
  YoY % 4.66% 93.72% -42.38% 1.87% 0.27% 8.91% -
  Horiz. % 129.97% 124.19% 64.11% 111.25% 109.21% 108.91% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 44,000 39,571 39,615 35,216 35,050 44,023 35,014 3.88%
  YoY % 11.19% -0.11% 12.49% 0.47% -20.38% 25.73% -
  Horiz. % 125.66% 113.02% 113.14% 100.58% 100.10% 125.73% 100.00%
Div Payout % 60.43 % 71.32 % 55.00 % 84.17 % 103.59 % 50.55 % 84.49 % -5.43%
  YoY % -15.27% 29.67% -34.66% -18.75% 104.93% -40.17% -
  Horiz. % 71.52% 84.41% 65.10% 99.62% 122.61% 59.83% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 892,760 853,027 440,342 764,160 750,118 748,088 686,883 4.46%
  YoY % 4.66% 93.72% -42.38% 1.87% 0.27% 8.91% -
  Horiz. % 129.97% 124.19% 64.11% 111.25% 109.21% 108.91% 100.00%
NOSH 440,000 440,000 440,342 439,576 440,391 439,948 440,056 -0.00%
  YoY % 0.00% -0.08% 0.17% -0.18% 0.10% -0.02% -
  Horiz. % 99.99% 99.99% 100.07% 99.89% 100.08% 99.98% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.19 % 13.49 % 18.73 % 13.61 % 10.55 % 22.11 % 13.48 % 3.10%
  YoY % 20.01% -27.98% 37.62% 29.00% -52.28% 64.02% -
  Horiz. % 120.10% 100.07% 138.95% 100.96% 78.26% 164.02% 100.00%
ROE 8.16 % 6.50 % 16.36 % 5.48 % 4.51 % 11.64 % 6.03 % 5.17%
  YoY % 25.54% -60.27% 198.54% 21.51% -61.25% 93.03% -
  Horiz. % 135.32% 107.79% 271.31% 90.88% 74.79% 193.03% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 110.90 96.87 98.79 85.66 89.26 96.85 79.23 5.76%
  YoY % 14.48% -1.94% 15.33% -4.03% -7.84% 22.24% -
  Horiz. % 139.97% 122.26% 124.69% 108.12% 112.66% 122.24% 100.00%
EPS 16.55 12.61 16.36 9.52 7.68 19.80 9.42 9.84%
  YoY % 31.25% -22.92% 71.85% 23.96% -61.21% 110.19% -
  Horiz. % 175.69% 133.86% 173.67% 101.06% 81.53% 210.19% 100.00%
DPS 10.00 9.00 9.00 8.00 8.00 10.00 8.00 3.79%
  YoY % 11.11% 0.00% 12.50% 0.00% -20.00% 25.00% -
  Horiz. % 125.00% 112.50% 112.50% 100.00% 100.00% 125.00% 100.00%
NAPS 2.0290 1.9387 1.0000 1.7384 1.7033 1.7004 1.5609 4.46%
  YoY % 4.66% 93.87% -42.48% 2.06% 0.17% 8.94% -
  Horiz. % 129.99% 124.20% 64.07% 111.37% 109.12% 108.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 110.90 96.87 98.87 85.58 89.34 96.84 79.24 5.76%
  YoY % 14.48% -2.02% 15.53% -4.21% -7.74% 22.21% -
  Horiz. % 139.95% 122.25% 124.77% 108.00% 112.75% 122.21% 100.00%
EPS 16.55 12.61 16.37 9.51 7.69 19.79 9.42 9.84%
  YoY % 31.25% -22.97% 72.13% 23.67% -61.14% 110.08% -
  Horiz. % 175.69% 133.86% 173.78% 100.96% 81.63% 210.08% 100.00%
DPS 10.00 9.00 9.00 8.00 7.97 10.01 7.96 3.87%
  YoY % 11.11% 0.00% 12.50% 0.38% -20.38% 25.75% -
  Horiz. % 125.63% 113.07% 113.07% 100.50% 100.13% 125.75% 100.00%
NAPS 2.0290 1.9387 1.0008 1.7367 1.7048 1.7002 1.5611 4.46%
  YoY % 4.66% 93.72% -42.37% 1.87% 0.27% 8.91% -
  Horiz. % 129.97% 124.19% 64.11% 111.25% 109.21% 108.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.7500 2.8500 2.6500 1.9000 1.5500 2.5000 2.7900 -
P/RPS 4.28 2.94 2.68 2.22 1.74 2.58 3.52 3.31%
  YoY % 45.58% 9.70% 20.72% 27.59% -32.56% -26.70% -
  Horiz. % 121.59% 83.52% 76.14% 63.07% 49.43% 73.30% 100.00%
P/EPS 28.70 22.60 16.20 19.96 20.17 12.63 29.63 -0.53%
  YoY % 26.99% 39.51% -18.84% -1.04% 59.70% -57.37% -
  Horiz. % 96.86% 76.27% 54.67% 67.36% 68.07% 42.63% 100.00%
EY 3.48 4.42 6.17 5.01 4.96 7.92 3.38 0.49%
  YoY % -21.27% -28.36% 23.15% 1.01% -37.37% 134.32% -
  Horiz. % 102.96% 130.77% 182.54% 148.22% 146.75% 234.32% 100.00%
DY 2.11 3.16 3.40 4.21 5.16 4.00 2.87 -4.99%
  YoY % -33.23% -7.06% -19.24% -18.41% 29.00% 39.37% -
  Horiz. % 73.52% 110.10% 118.47% 146.69% 179.79% 139.37% 100.00%
P/NAPS 2.34 1.47 2.65 1.09 0.91 1.47 1.79 4.56%
  YoY % 59.18% -44.53% 143.12% 19.78% -38.10% -17.88% -
  Horiz. % 130.73% 82.12% 148.04% 60.89% 50.84% 82.12% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 18/05/12 20/05/11 20/05/10 21/05/09 15/05/08 21/05/07 -
Price 6.1000 3.0100 2.6500 2.1500 1.9000 2.3200 2.6300 -
P/RPS 5.50 3.11 2.68 2.51 2.13 2.40 3.32 8.77%
  YoY % 76.85% 16.04% 6.77% 17.84% -11.25% -27.71% -
  Horiz. % 165.66% 93.67% 80.72% 75.60% 64.16% 72.29% 100.00%
P/EPS 36.86 23.87 16.20 22.59 24.73 11.72 27.93 4.73%
  YoY % 54.42% 47.35% -28.29% -8.65% 111.01% -58.04% -
  Horiz. % 131.97% 85.46% 58.00% 80.88% 88.54% 41.96% 100.00%
EY 2.71 4.19 6.17 4.43 4.04 8.53 3.58 -4.53%
  YoY % -35.32% -32.09% 39.28% 9.65% -52.64% 138.27% -
  Horiz. % 75.70% 117.04% 172.35% 123.74% 112.85% 238.27% 100.00%
DY 1.64 2.99 3.40 3.72 4.21 4.31 3.04 -9.77%
  YoY % -45.15% -12.06% -8.60% -11.64% -2.32% 41.78% -
  Horiz. % 53.95% 98.36% 111.84% 122.37% 138.49% 141.78% 100.00%
P/NAPS 3.01 1.55 2.65 1.24 1.12 1.36 1.68 10.20%
  YoY % 94.19% -41.51% 113.71% 10.71% -17.65% -19.05% -
  Horiz. % 179.17% 92.26% 157.74% 73.81% 66.67% 80.95% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers