Highlights

[SHANG] YoY TTM Result on 2018-03-31 [#1]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 17-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     8.51%    YoY -     -1.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 475,130 536,722 571,913 503,430 514,859 497,333 520,726 -1.51%
  YoY % -11.48% -6.15% 13.60% -2.22% 3.52% -4.49% -
  Horiz. % 91.24% 103.07% 109.83% 96.68% 98.87% 95.51% 100.00%
PBT 63,074 99,584 120,692 104,217 148,706 114,482 173,743 -15.53%
  YoY % -36.66% -17.49% 15.81% -29.92% 29.89% -34.11% -
  Horiz. % 36.30% 57.32% 69.47% 59.98% 85.59% 65.89% 100.00%
Tax -14,337 -24,265 -30,425 -20,232 -15,936 -32,125 -29,531 -11.34%
  YoY % 40.91% 20.25% -50.38% -26.96% 50.39% -8.78% -
  Horiz. % 48.55% 82.17% 103.03% 68.51% 53.96% 108.78% 100.00%
NP 48,737 75,319 90,267 83,985 132,770 82,357 144,212 -16.53%
  YoY % -35.29% -16.56% 7.48% -36.74% 61.21% -42.89% -
  Horiz. % 33.80% 52.23% 62.59% 58.24% 92.07% 57.11% 100.00%
NP to SH 43,241 67,124 78,340 79,714 123,049 76,970 134,477 -17.22%
  YoY % -35.58% -14.32% -1.72% -35.22% 59.87% -42.76% -
  Horiz. % 32.15% 49.91% 58.26% 59.28% 91.50% 57.24% 100.00%
Tax Rate 22.73 % 24.37 % 25.21 % 19.41 % 10.72 % 28.06 % 17.00 % 4.96%
  YoY % -6.73% -3.33% 29.88% 81.06% -61.80% 65.06% -
  Horiz. % 133.71% 143.35% 148.29% 114.18% 63.06% 165.06% 100.00%
Total Cost 426,393 461,403 481,646 419,445 382,089 414,976 376,514 2.09%
  YoY % -7.59% -4.20% 14.83% 9.78% -7.93% 10.22% -
  Horiz. % 113.25% 122.55% 127.92% 111.40% 101.48% 110.22% 100.00%
Net Worth 1,060,443 1,081,168 1,087,724 1,068,364 1,050,808 980,539 982,783 1.27%
  YoY % -1.92% -0.60% 1.81% 1.67% 7.17% -0.23% -
  Horiz. % 107.90% 110.01% 110.68% 108.71% 106.92% 99.77% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 66,000 66,000 66,000 61,600 61,600 52,800 79,200 -2.99%
  YoY % 0.00% 0.00% 7.14% 0.00% 16.67% -33.33% -
  Horiz. % 83.33% 83.33% 83.33% 77.78% 77.78% 66.67% 100.00%
Div Payout % 152.63 % 98.33 % 84.25 % 77.28 % 50.06 % 68.60 % 58.89 % 17.18%
  YoY % 55.22% 16.71% 9.02% 54.37% -27.03% 16.49% -
  Horiz. % 259.18% 166.97% 143.06% 131.23% 85.01% 116.49% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,060,443 1,081,168 1,087,724 1,068,364 1,050,808 980,539 982,783 1.27%
  YoY % -1.92% -0.60% 1.81% 1.67% 7.17% -0.23% -
  Horiz. % 107.90% 110.01% 110.68% 108.71% 106.92% 99.77% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.26 % 14.03 % 15.78 % 16.68 % 25.79 % 16.56 % 27.69 % -15.24%
  YoY % -26.87% -11.09% -5.40% -35.32% 55.74% -40.20% -
  Horiz. % 37.05% 50.67% 56.99% 60.24% 93.14% 59.80% 100.00%
ROE 4.08 % 6.21 % 7.20 % 7.46 % 11.71 % 7.85 % 13.68 % -18.25%
  YoY % -34.30% -13.75% -3.49% -36.29% 49.17% -42.62% -
  Horiz. % 29.82% 45.39% 52.63% 54.53% 85.60% 57.38% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 107.98 121.98 129.98 114.42 117.01 113.03 118.35 -1.52%
  YoY % -11.48% -6.15% 13.60% -2.21% 3.52% -4.50% -
  Horiz. % 91.24% 103.07% 109.83% 96.68% 98.87% 95.50% 100.00%
EPS 9.83 15.26 17.80 18.12 27.97 17.49 30.56 -17.21%
  YoY % -35.58% -14.27% -1.77% -35.22% 59.92% -42.77% -
  Horiz. % 32.17% 49.93% 58.25% 59.29% 91.52% 57.23% 100.00%
DPS 15.00 15.00 15.00 14.00 14.00 12.00 18.00 -2.99%
  YoY % 0.00% 0.00% 7.14% 0.00% 16.67% -33.33% -
  Horiz. % 83.33% 83.33% 83.33% 77.78% 77.78% 66.67% 100.00%
NAPS 2.4101 2.4572 2.4721 2.4281 2.3882 2.2285 2.2336 1.27%
  YoY % -1.92% -0.60% 1.81% 1.67% 7.17% -0.23% -
  Horiz. % 107.90% 110.01% 110.68% 108.71% 106.92% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 107.98 121.98 129.98 114.42 117.01 113.03 118.35 -1.52%
  YoY % -11.48% -6.15% 13.60% -2.21% 3.52% -4.50% -
  Horiz. % 91.24% 103.07% 109.83% 96.68% 98.87% 95.50% 100.00%
EPS 9.83 15.26 17.80 18.12 27.97 17.49 30.56 -17.21%
  YoY % -35.58% -14.27% -1.77% -35.22% 59.92% -42.77% -
  Horiz. % 32.17% 49.93% 58.25% 59.29% 91.52% 57.23% 100.00%
DPS 15.00 15.00 15.00 14.00 14.00 12.00 18.00 -2.99%
  YoY % 0.00% 0.00% 7.14% 0.00% 16.67% -33.33% -
  Horiz. % 83.33% 83.33% 83.33% 77.78% 77.78% 66.67% 100.00%
NAPS 2.4101 2.4572 2.4721 2.4281 2.3882 2.2285 2.2336 1.27%
  YoY % -1.92% -0.60% 1.81% 1.67% 7.17% -0.23% -
  Horiz. % 107.90% 110.01% 110.68% 108.71% 106.92% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.3800 5.5700 5.3500 5.0400 5.7400 6.8000 6.6200 -
P/RPS 4.06 4.57 4.12 4.40 4.91 6.02 5.59 -5.19%
  YoY % -11.16% 10.92% -6.36% -10.39% -18.44% 7.69% -
  Horiz. % 72.63% 81.75% 73.70% 78.71% 87.84% 107.69% 100.00%
P/EPS 44.57 36.51 30.05 27.82 20.53 38.87 21.66 12.77%
  YoY % 22.08% 21.50% 8.02% 35.51% -47.18% 79.46% -
  Horiz. % 205.77% 168.56% 138.74% 128.44% 94.78% 179.46% 100.00%
EY 2.24 2.74 3.33 3.59 4.87 2.57 4.62 -11.36%
  YoY % -18.25% -17.72% -7.24% -26.28% 89.49% -44.37% -
  Horiz. % 48.48% 59.31% 72.08% 77.71% 105.41% 55.63% 100.00%
DY 3.42 2.69 2.80 2.78 2.44 1.76 2.72 3.89%
  YoY % 27.14% -3.93% 0.72% 13.93% 38.64% -35.29% -
  Horiz. % 125.74% 98.90% 102.94% 102.21% 89.71% 64.71% 100.00%
P/NAPS 1.82 2.27 2.16 2.08 2.40 3.05 2.96 -7.78%
  YoY % -19.82% 5.09% 3.85% -13.33% -21.31% 3.04% -
  Horiz. % 61.49% 76.69% 72.97% 70.27% 81.08% 103.04% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 29/05/19 17/05/18 18/05/17 18/05/16 19/05/15 20/05/14 -
Price 4.1700 5.5500 6.4500 5.1500 5.5200 6.6000 6.6500 -
P/RPS 3.86 4.55 4.96 4.50 4.72 5.84 5.62 -6.06%
  YoY % -15.16% -8.27% 10.22% -4.66% -19.18% 3.91% -
  Horiz. % 68.68% 80.96% 88.26% 80.07% 83.99% 103.91% 100.00%
P/EPS 42.43 36.38 36.23 28.43 19.74 37.73 21.76 11.76%
  YoY % 16.63% 0.41% 27.44% 44.02% -47.68% 73.39% -
  Horiz. % 194.99% 167.19% 166.50% 130.65% 90.72% 173.39% 100.00%
EY 2.36 2.75 2.76 3.52 5.07 2.65 4.60 -10.52%
  YoY % -14.18% -0.36% -21.59% -30.57% 91.32% -42.39% -
  Horiz. % 51.30% 59.78% 60.00% 76.52% 110.22% 57.61% 100.00%
DY 3.60 2.70 2.33 2.72 2.54 1.82 2.71 4.84%
  YoY % 33.33% 15.88% -14.34% 7.09% 39.56% -32.84% -
  Horiz. % 132.84% 99.63% 85.98% 100.37% 93.73% 67.16% 100.00%
P/NAPS 1.73 2.26 2.61 2.12 2.31 2.96 2.98 -8.66%
  YoY % -23.45% -13.41% 23.11% -8.23% -21.96% -0.67% -
  Horiz. % 58.05% 75.84% 87.58% 71.14% 77.52% 99.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS