Highlights

[SHANG] YoY TTM Result on 2011-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 20-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     2.96%    YoY -     72.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 520,726 487,949 426,215 435,013 376,545 393,078 426,084 3.40%
  YoY % 6.72% 14.48% -2.02% 15.53% -4.21% -7.75% -
  Horiz. % 122.21% 114.52% 100.03% 102.10% 88.37% 92.25% 100.00%
PBT 173,743 112,088 78,471 97,124 59,101 50,023 110,661 7.80%
  YoY % 55.01% 42.84% -19.21% 64.34% 18.15% -54.80% -
  Horiz. % 157.00% 101.29% 70.91% 87.77% 53.41% 45.20% 100.00%
Tax -29,531 -33,070 -20,981 -15,643 -7,867 -8,564 -16,460 10.23%
  YoY % 10.70% -57.62% -34.12% -98.84% 8.14% 47.97% -
  Horiz. % 179.41% 200.91% 127.47% 95.04% 47.79% 52.03% 100.00%
NP 144,212 79,018 57,490 81,481 51,234 41,459 94,201 7.35%
  YoY % 82.51% 37.45% -29.44% 59.04% 23.58% -55.99% -
  Horiz. % 153.09% 83.88% 61.03% 86.50% 54.39% 44.01% 100.00%
NP to SH 134,477 72,812 55,486 72,031 41,840 33,835 87,093 7.51%
  YoY % 84.69% 31.23% -22.97% 72.16% 23.66% -61.15% -
  Horiz. % 154.41% 83.60% 63.71% 82.71% 48.04% 38.85% 100.00%
Tax Rate 17.00 % 29.50 % 26.74 % 16.11 % 13.31 % 17.12 % 14.87 % 2.26%
  YoY % -42.37% 10.32% 65.98% 21.04% -22.25% 15.13% -
  Horiz. % 114.32% 198.39% 179.83% 108.34% 89.51% 115.13% 100.00%
Total Cost 376,514 408,931 368,725 353,532 325,311 351,619 331,883 2.12%
  YoY % -7.93% 10.90% 4.30% 8.68% -7.48% 5.95% -
  Horiz. % 113.45% 123.22% 111.10% 106.52% 98.02% 105.95% 100.00%
Net Worth 982,783 892,760 853,027 440,342 764,160 750,118 748,088 4.65%
  YoY % 10.08% 4.66% 93.72% -42.38% 1.87% 0.27% -
  Horiz. % 131.37% 119.34% 114.03% 58.86% 102.15% 100.27% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 79,200 44,000 39,571 39,615 35,216 35,050 44,023 10.28%
  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 % 58.89 % 60.43 % 71.32 % 55.00 % 84.17 % 103.59 % 50.55 % 2.58%
  YoY % -2.55% -15.27% 29.67% -34.66% -18.75% 104.93% -
  Horiz. % 116.50% 119.55% 141.09% 108.80% 166.51% 204.93% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 982,783 892,760 853,027 440,342 764,160 750,118 748,088 4.65%
  YoY % 10.08% 4.66% 93.72% -42.38% 1.87% 0.27% -
  Horiz. % 131.37% 119.34% 114.03% 58.86% 102.15% 100.27% 100.00%
NOSH 440,000 440,000 440,000 440,342 439,576 440,391 439,948 0.00%
  YoY % 0.00% 0.00% -0.08% 0.17% -0.18% 0.10% -
  Horiz. % 100.01% 100.01% 100.01% 100.09% 99.92% 100.10% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 27.69 % 16.19 % 13.49 % 18.73 % 13.61 % 10.55 % 22.11 % 3.82%
  YoY % 71.03% 20.01% -27.98% 37.62% 29.00% -52.28% -
  Horiz. % 125.24% 73.22% 61.01% 84.71% 61.56% 47.72% 100.00%
ROE 13.68 % 8.16 % 6.50 % 16.36 % 5.48 % 4.51 % 11.64 % 2.73%
  YoY % 67.65% 25.54% -60.27% 198.54% 21.51% -61.25% -
  Horiz. % 117.53% 70.10% 55.84% 140.55% 47.08% 38.75% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 118.35 110.90 96.87 98.79 85.66 89.26 96.85 3.40%
  YoY % 6.72% 14.48% -1.94% 15.33% -4.03% -7.84% -
  Horiz. % 122.20% 114.51% 100.02% 102.00% 88.45% 92.16% 100.00%
EPS 30.56 16.55 12.61 16.36 9.52 7.68 19.80 7.50%
  YoY % 84.65% 31.25% -22.92% 71.85% 23.96% -61.21% -
  Horiz. % 154.34% 83.59% 63.69% 82.63% 48.08% 38.79% 100.00%
DPS 18.00 10.00 9.00 9.00 8.00 8.00 10.00 10.29%
  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 2.2336 2.0290 1.9387 1.0000 1.7384 1.7033 1.7004 4.65%
  YoY % 10.08% 4.66% 93.87% -42.48% 2.06% 0.17% -
  Horiz. % 131.36% 119.32% 114.01% 58.81% 102.23% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 118.35 110.90 96.87 98.87 85.58 89.34 96.84 3.40%
  YoY % 6.72% 14.48% -2.02% 15.53% -4.21% -7.74% -
  Horiz. % 122.21% 114.52% 100.03% 102.10% 88.37% 92.26% 100.00%
EPS 30.56 16.55 12.61 16.37 9.51 7.69 19.79 7.51%
  YoY % 84.65% 31.25% -22.97% 72.13% 23.67% -61.14% -
  Horiz. % 154.42% 83.63% 63.72% 82.72% 48.05% 38.86% 100.00%
DPS 18.00 10.00 9.00 9.00 8.00 7.97 10.01 10.27%
  YoY % 80.00% 11.11% 0.00% 12.50% 0.38% -20.38% -
  Horiz. % 179.82% 99.90% 89.91% 89.91% 79.92% 79.62% 100.00%
NAPS 2.2336 2.0290 1.9387 1.0008 1.7367 1.7048 1.7002 4.65%
  YoY % 10.08% 4.66% 93.72% -42.37% 1.87% 0.27% -
  Horiz. % 131.37% 119.34% 114.03% 58.86% 102.15% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.6200 4.7500 2.8500 2.6500 1.9000 1.5500 2.5000 -
P/RPS 5.59 4.28 2.94 2.68 2.22 1.74 2.58 13.75%
  YoY % 30.61% 45.58% 9.70% 20.72% 27.59% -32.56% -
  Horiz. % 216.67% 165.89% 113.95% 103.88% 86.05% 67.44% 100.00%
P/EPS 21.66 28.70 22.60 16.20 19.96 20.17 12.63 9.40%
  YoY % -24.53% 26.99% 39.51% -18.84% -1.04% 59.70% -
  Horiz. % 171.50% 227.24% 178.94% 128.27% 158.04% 159.70% 100.00%
EY 4.62 3.48 4.42 6.17 5.01 4.96 7.92 -8.59%
  YoY % 32.76% -21.27% -28.36% 23.15% 1.01% -37.37% -
  Horiz. % 58.33% 43.94% 55.81% 77.90% 63.26% 62.63% 100.00%
DY 2.72 2.11 3.16 3.40 4.21 5.16 4.00 -6.22%
  YoY % 28.91% -33.23% -7.06% -19.24% -18.41% 29.00% -
  Horiz. % 68.00% 52.75% 79.00% 85.00% 105.25% 129.00% 100.00%
P/NAPS 2.96 2.34 1.47 2.65 1.09 0.91 1.47 12.37%
  YoY % 26.50% 59.18% -44.53% 143.12% 19.78% -38.10% -
  Horiz. % 201.36% 159.18% 100.00% 180.27% 74.15% 61.90% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 20/05/13 18/05/12 20/05/11 20/05/10 21/05/09 15/05/08 -
Price 6.6500 6.1000 3.0100 2.6500 2.1500 1.9000 2.3200 -
P/RPS 5.62 5.50 3.11 2.68 2.51 2.13 2.40 15.23%
  YoY % 2.18% 76.85% 16.04% 6.77% 17.84% -11.25% -
  Horiz. % 234.17% 229.17% 129.58% 111.67% 104.58% 88.75% 100.00%
P/EPS 21.76 36.86 23.87 16.20 22.59 24.73 11.72 10.86%
  YoY % -40.97% 54.42% 47.35% -28.29% -8.65% 111.01% -
  Horiz. % 185.67% 314.51% 203.67% 138.23% 192.75% 211.01% 100.00%
EY 4.60 2.71 4.19 6.17 4.43 4.04 8.53 -9.78%
  YoY % 69.74% -35.32% -32.09% 39.28% 9.65% -52.64% -
  Horiz. % 53.93% 31.77% 49.12% 72.33% 51.93% 47.36% 100.00%
DY 2.71 1.64 2.99 3.40 3.72 4.21 4.31 -7.44%
  YoY % 65.24% -45.15% -12.06% -8.60% -11.64% -2.32% -
  Horiz. % 62.88% 38.05% 69.37% 78.89% 86.31% 97.68% 100.00%
P/NAPS 2.98 3.01 1.55 2.65 1.24 1.12 1.36 13.96%
  YoY % -1.00% 94.19% -41.51% 113.71% 10.71% -17.65% -
  Horiz. % 219.12% 221.32% 113.97% 194.85% 91.18% 82.35% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers