[SHANG] QoQ TTM Result on 30-Jun-2011 [#2]

Stock

[SHANG] SHANGRI-LA HOTELS (M) BHD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -6.47%

YoY- 23.68%

Quarter Report

2nd Qtr 30 June 2011 Results.pdf

Latest QR

Upcoming QR

SHANG's Result

SHANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	426,215	429,731	436,668	437,616	435,013	422,002	415,916	1.64%
YoY %	-0.82%	-1.59%	-0.22%	0.60%	3.08%	1.46%	-	-
Horiz. %	102.48%	103.32%	104.99%	105.22%	104.59%	101.46%	100.00%	-
PBT	78,471	80,838	84,901	93,343	97,124	91,282	84,634	-4.91%
YoY %	-2.93%	-4.79%	-9.04%	-3.89%	6.40%	7.85%	-	-
Horiz. %	92.72%	95.51%	100.32%	110.29%	114.76%	107.85%	100.00%	-
Tax	-20,981	-21,307	-20,509	-17,573	-15,643	-11,785	-9,238	72.69%
YoY %	1.53%	-3.89%	-16.71%	-12.34%	-32.74%	-27.57%	-	-
Horiz. %	227.12%	230.65%	222.01%	190.23%	169.33%	127.57%	100.00%	-
NP	57,490	59,531	64,392	75,770	81,481	79,497	75,396	-16.52%
YoY %	-3.43%	-7.55%	-15.02%	-7.01%	2.50%	5.44%	-	-
Horiz. %	76.25%	78.96%	85.41%	100.50%	108.07%	105.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,486	55,768	58,195	67,372	72,031	69,959	65,329	-10.30%
YoY %	-0.51%	-4.17%	-13.62%	-6.47%	2.96%	7.09%	-	-
Horiz. %	84.93%	85.36%	89.08%	103.13%	110.26%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.74%	26.36%	24.16%	18.83%	16.11%	12.91%	10.92%	-
YoY %	1.44%	9.11%	28.31%	16.88%	24.79%	18.22%	-	-
Horiz. %	244.87%	241.39%	221.25%	172.44%	147.53%	118.22%	100.00%	-
Total Cost	368,725	370,200	372,276	361,846	353,532	342,505	340,520	5.44%
YoY %	-0.40%	-0.56%	2.88%	2.35%	3.22%	0.58%	-	-
Horiz. %	108.28%	108.72%	109.33%	106.26%	103.82%	100.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,027	833,285	440,345	440,486	440,342	791,880	777,721	6.34%
YoY %	2.37%	89.23%	-0.03%	0.03%	-44.39%	1.82%	-	-
Horiz. %	109.68%	107.14%	56.62%	56.64%	56.62%	101.82%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	39,571	39,571	39,616	39,616	39,615	39,615	35,192	8.12%
YoY %	0.00%	-0.11%	0.00%	0.00%	0.00%	12.57%	-	-
Horiz. %	112.44%	112.44%	112.57%	112.57%	112.57%	112.57%	100.00%	-
Div Payout %	71.32%	70.96%	68.08%	58.80%	55.00%	56.63%	53.87%	-
YoY %	0.51%	4.23%	15.78%	6.91%	-2.88%	5.12%	-	-
Horiz. %	132.39%	131.72%	126.38%	109.15%	102.10%	105.12%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	853,027	833,285	440,345	440,486	440,342	791,880	777,721	6.34%
YoY %	2.37%	89.23%	-0.03%	0.03%	-44.39%	1.82%	-	-
Horiz. %	109.68%	107.14%	56.62%	56.64%	56.62%	101.82%	100.00%	-
NOSH	440,000	440,000	440,345	440,486	440,342	440,031	439,962	0.00%
YoY %	0.00%	-0.08%	-0.03%	0.03%	0.07%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.09%	100.12%	100.09%	100.02%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	13.49%	13.85%	14.75%	17.31%	18.73%	18.84%	18.13%	-
YoY %	-2.60%	-6.10%	-14.79%	-7.58%	-0.58%	3.92%	-	-
Horiz. %	74.41%	76.39%	81.36%	95.48%	103.31%	103.92%	100.00%	-
ROE	6.50%	6.69%	13.22%	15.29%	16.36%	8.83%	8.40%	-
YoY %	-2.84%	-49.39%	-13.54%	-6.54%	85.28%	5.12%	-	-
Horiz. %	77.38%	79.64%	157.38%	182.02%	194.76%	105.12%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	96.87	97.82	99.16	99.35	98.79	95.90	94.53	1.64%
YoY %	-0.97%	-1.35%	-0.19%	0.57%	3.01%	1.45%	-	-
Horiz. %	102.48%	103.48%	104.90%	105.10%	104.51%	101.45%	100.00%	-
EPS	12.61	12.70	13.22	15.29	16.36	15.90	14.85	-10.31%
YoY %	-0.71%	-3.93%	-13.54%	-6.54%	2.89%	7.07%	-	-
Horiz. %	84.92%	85.52%	89.02%	102.96%	110.17%	107.07%	100.00%	-
DPS	9.00	9.00	9.00	9.00	9.00	9.00	8.00	8.16%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	112.50%	112.50%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	1.9387	1.8969	1.00	1.00	1.00	1.7996	1.7677	6.34%
YoY %	2.20%	89.69%	0.00%	0.00%	-44.43%	1.80%	-	-
Horiz. %	109.67%	107.31%	56.57%	56.57%	56.57%	101.80%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 440,486
RPS	96.87	97.67	99.24	99.46	98.87	95.91	94.53	1.64%
YoY %	-0.82%	-1.58%	-0.22%	0.60%	3.09%	1.46%	-	-
Horiz. %	102.48%	103.32%	104.98%	105.22%	104.59%	101.46%	100.00%	-
EPS	12.61	12.67	13.23	15.31	16.37	15.90	14.85	-10.31%
YoY %	-0.47%	-4.23%	-13.59%	-6.48%	2.96%	7.07%	-	-
Horiz. %	84.92%	85.32%	89.09%	103.10%	110.24%	107.07%	100.00%	-
DPS	9.00	8.99	9.00	9.00	9.00	9.00	8.00	8.16%
YoY %	0.11%	-0.11%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	112.50%	112.38%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	1.9387	1.8938	1.0008	1.0011	1.0008	1.7997	1.7675	6.35%
YoY %	2.37%	89.23%	-0.03%	0.03%	-44.39%	1.82%	-	-
Horiz. %	109.69%	107.15%	56.62%	56.64%	56.62%	101.82%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	2.85	2.43	2.41	2.82	2.65	2.67	2.96	-
P/RPS	2.94	2.48	2.43	2.84	2.68	2.78	3.13	-4.08%
YoY %	18.55%	2.06%	-14.44%	5.97%	-3.60%	-11.18%	-	-
Horiz. %	93.93%	79.23%	77.64%	90.73%	85.62%	88.82%	100.00%	-
P/EPS	22.60	19.14	18.24	18.44	16.20	16.79	19.93	8.73%
YoY %	18.08%	4.93%	-1.08%	13.83%	-3.51%	-15.76%	-	-
Horiz. %	113.40%	96.04%	91.52%	92.52%	81.28%	84.24%	100.00%	-
EY	4.42	5.22	5.48	5.42	6.17	5.95	5.02	-8.12%
YoY %	-15.33%	-4.74%	1.11%	-12.16%	3.70%	18.53%	-	-
Horiz. %	88.05%	103.98%	109.16%	107.97%	122.91%	118.53%	100.00%	-
DY	3.16	3.70	3.73	3.19	3.40	3.37	2.70	11.04%
YoY %	-14.59%	-0.80%	16.93%	-6.18%	0.89%	24.81%	-	-
Horiz. %	117.04%	137.04%	138.15%	118.15%	125.93%	124.81%	100.00%	-
P/NAPS	1.47	1.28	2.41	2.82	2.65	1.48	1.67	-8.14%
YoY %	14.84%	-46.89%	-14.54%	6.42%	79.05%	-11.38%	-	-
Horiz. %	88.02%	76.65%	144.31%	168.86%	158.68%	88.62%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	18/05/12	27/02/12	10/11/11	25/08/11	20/05/11	25/02/11	09/11/10	-
Price	3.01	2.65	2.30	2.59	2.65	2.63	2.81	-
P/RPS	3.11	2.71	2.32	2.61	2.68	2.74	2.97	3.11%
YoY %	14.76%	16.81%	-11.11%	-2.61%	-2.19%	-7.74%	-	-
Horiz. %	104.71%	91.25%	78.11%	87.88%	90.24%	92.26%	100.00%	-
P/EPS	23.87	20.87	17.40	16.93	16.20	16.54	18.92	16.74%
YoY %	14.37%	19.94%	2.78%	4.51%	-2.06%	-12.58%	-	-
Horiz. %	126.16%	110.31%	91.97%	89.48%	85.62%	87.42%	100.00%	-
EY	4.19	4.79	5.75	5.91	6.17	6.05	5.28	-14.27%
YoY %	-12.53%	-16.70%	-2.71%	-4.21%	1.98%	14.58%	-	-
Horiz. %	79.36%	90.72%	108.90%	111.93%	116.86%	114.58%	100.00%	-
DY	2.99	3.40	3.91	3.47	3.40	3.42	2.85	3.24%
YoY %	-12.06%	-13.04%	12.68%	2.06%	-0.58%	20.00%	-	-
Horiz. %	104.91%	119.30%	137.19%	121.75%	119.30%	120.00%	100.00%	-
P/NAPS	1.55	1.40	2.30	2.59	2.65	1.46	1.59	-1.68%
YoY %	10.71%	-39.13%	-11.20%	-2.26%	81.51%	-8.18%	-	-
Horiz. %	97.48%	88.05%	144.65%	162.89%	166.67%	91.82%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 15:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 15:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-26 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-26 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-26 15:10:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

404

MYEG

MY E.G. SERVICES BHD

402

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

347

YTL

YTL CORPORATION BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

254

CAPITALA

CAPITAL A BERHAD

241

SAPNRG

SAPURA ENERGY BERHAD

233

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More