[SHANG] QoQ TTM Result on 31-Dec-2008 [#4] | Financial Results | I3investor

[SHANG] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[SHANG] SHANGRI-LA HOTELS (M) BHD

Announcement Date

24-Feb-2009

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -28.85%

YoY- -36.22%

Quarter Report

KLSE Ann - QTR4 2008 Notes.doc

KLSE Ann - QTR4 2008.xls

SHANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	361,229	379,126	393,078	415,447	425,169	428,380	426,084	-10.41%
YoY %	-4.72%	-3.55%	-5.38%	-2.29%	-0.75%	0.54%	-	-
Horiz. %	84.78%	88.98%	92.25%	97.50%	99.79%	100.54%	100.00%	-
PBT	42,391	52,785	50,023	71,474	92,499	99,817	110,661	-47.22%
YoY %	-19.69%	5.52%	-30.01%	-22.73%	-7.33%	-9.80%	-	-
Horiz. %	38.31%	47.70%	45.20%	64.59%	83.59%	90.20%	100.00%	-
Tax	-3,422	-6,453	-8,564	-13,690	-14,962	-14,995	-16,460	-64.87%
YoY %	46.97%	24.65%	37.44%	8.50%	0.22%	8.90%	-	-
Horiz. %	20.79%	39.20%	52.03%	83.17%	90.90%	91.10%	100.00%	-
NP	38,969	46,332	41,459	57,784	77,537	84,822	94,201	-44.45%
YoY %	-15.89%	11.75%	-28.25%	-25.48%	-8.59%	-9.96%	-	-
Horiz. %	41.37%	49.18%	44.01%	61.34%	82.31%	90.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,524	38,801	33,835	49,267	69,248	77,102	87,093	-49.17%
YoY %	-18.75%	14.68%	-31.32%	-28.85%	-10.19%	-11.47%	-	-
Horiz. %	36.20%	44.55%	38.85%	56.57%	79.51%	88.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.07%	12.23%	17.12%	19.15%	16.18%	15.02%	14.87%	-
YoY %	-34.01%	-28.56%	-10.60%	18.36%	7.72%	1.01%	-	-
Horiz. %	54.27%	82.25%	115.13%	128.78%	108.81%	101.01%	100.00%	-
Total Cost	322,260	332,794	351,619	357,663	347,632	343,558	331,883	-1.94%
YoY %	-3.17%	-5.35%	-1.69%	2.89%	1.19%	3.52%	-	-
Horiz. %	97.10%	100.27%	105.95%	107.77%	104.75%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	739,550	738,211	750,118	738,008	733,191	717,563	748,088	-0.76%
YoY %	0.18%	-1.59%	1.64%	0.66%	2.18%	-4.08%	-	-
Horiz. %	98.86%	98.68%	100.27%	98.65%	98.01%	95.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	35,198	35,198	35,050	35,050	43,884	43,884	44,023	-13.84%
YoY %	0.00%	0.42%	0.00%	-20.13%	0.00%	-0.32%	-	-
Horiz. %	79.95%	79.95%	79.62%	79.62%	99.68%	99.68%	100.00%	-
Div Payout %	111.66%	90.71%	103.59%	71.14%	63.37%	56.92%	50.55%	-
YoY %	23.10%	-12.43%	45.61%	12.26%	11.33%	12.60%	-	-
Horiz. %	220.89%	179.45%	204.93%	140.73%	125.36%	112.60%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	739,550	738,211	750,118	738,008	733,191	717,563	748,088	-0.76%
YoY %	0.18%	-1.59%	1.64%	0.66%	2.18%	-4.08%	-	-
Horiz. %	98.86%	98.68%	100.27%	98.65%	98.01%	95.92%	100.00%	-
NOSH	440,418	441,249	440,391	439,212	439,668	436,341	439,948	0.07%
YoY %	-0.19%	0.19%	0.27%	-0.10%	0.76%	-0.82%	-	-
Horiz. %	100.11%	100.30%	100.10%	99.83%	99.94%	99.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.79%	12.22%	10.55%	13.91%	18.24%	19.80%	22.11%	-
YoY %	-11.70%	15.83%	-24.16%	-23.74%	-7.88%	-10.45%	-	-
Horiz. %	48.80%	55.27%	47.72%	62.91%	82.50%	89.55%	100.00%	-
ROE	4.26%	5.26%	4.51%	6.68%	9.44%	10.74%	11.64%	-
YoY %	-19.01%	16.63%	-32.49%	-29.24%	-12.10%	-7.73%	-	-
Horiz. %	36.60%	45.19%	38.75%	57.39%	81.10%	92.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	82.02	85.92	89.26	94.59	96.70	98.18	96.85	-10.47%
YoY %	-4.54%	-3.74%	-5.63%	-2.18%	-1.51%	1.37%	-	-
Horiz. %	84.69%	88.71%	92.16%	97.67%	99.85%	101.37%	100.00%	-
EPS	7.16	8.79	7.68	11.22	15.75	17.67	19.80	-49.21%
YoY %	-18.54%	14.45%	-31.55%	-28.76%	-10.87%	-10.76%	-	-
Horiz. %	36.16%	44.39%	38.79%	56.67%	79.55%	89.24%	100.00%	-
DPS	8.00	8.00	8.00	8.00	10.00	10.00	10.00	-13.81%
YoY %	0.00%	0.00%	0.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	80.00%	100.00%	100.00%	100.00%	-
NAPS	1.6792	1.673	1.7033	1.6803	1.6676	1.6445	1.7004	-0.83%
YoY %	0.37%	-1.78%	1.37%	0.76%	1.40%	-3.29%	-	-
Horiz. %	98.75%	98.39%	100.17%	98.82%	98.07%	96.71%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 439,212
RPS	82.10	86.17	89.34	94.42	96.63	97.36	96.84	-10.41%
YoY %	-4.72%	-3.55%	-5.38%	-2.29%	-0.75%	0.54%	-	-
Horiz. %	84.78%	88.98%	92.26%	97.50%	99.78%	100.54%	100.00%	-
EPS	7.16	8.82	7.69	11.20	15.74	17.52	19.79	-49.19%
YoY %	-18.82%	14.69%	-31.34%	-28.84%	-10.16%	-11.47%	-	-
Horiz. %	36.18%	44.57%	38.86%	56.59%	79.54%	88.53%	100.00%	-
DPS	8.00	8.00	7.97	7.97	9.97	9.97	10.01	-13.86%
YoY %	0.00%	0.38%	0.00%	-20.06%	0.00%	-0.40%	-	-
Horiz. %	79.92%	79.92%	79.62%	79.62%	99.60%	99.60%	100.00%	-
NAPS	1.6808	1.6778	1.7048	1.6773	1.6663	1.6308	1.7002	-0.76%
YoY %	0.18%	-1.58%	1.64%	0.66%	2.18%	-4.08%	-	-
Horiz. %	98.86%	98.68%	100.27%	98.65%	98.01%	95.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.81	1.70	1.55	1.65	1.46	2.00	2.50	-
P/RPS	2.21	1.98	1.74	1.74	1.51	2.04	2.58	-9.79%
YoY %	11.62%	13.79%	0.00%	15.23%	-25.98%	-20.93%	-	-
Horiz. %	85.66%	76.74%	67.44%	67.44%	58.53%	79.07%	100.00%	-
P/EPS	25.29	19.33	20.17	14.71	9.27	11.32	12.63	58.79%
YoY %	30.83%	-4.16%	37.12%	58.68%	-18.11%	-10.37%	-	-
Horiz. %	200.24%	153.05%	159.70%	116.47%	73.40%	89.63%	100.00%	-
EY	3.95	5.17	4.96	6.80	10.79	8.84	7.92	-37.08%
YoY %	-23.60%	4.23%	-27.06%	-36.98%	22.06%	11.62%	-	-
Horiz. %	49.87%	65.28%	62.63%	85.86%	136.24%	111.62%	100.00%	-
DY	4.42	4.71	5.16	4.85	6.85	5.00	4.00	6.87%
YoY %	-6.16%	-8.72%	6.39%	-29.20%	37.00%	25.00%	-	-
Horiz. %	110.50%	117.75%	129.00%	121.25%	171.25%	125.00%	100.00%	-
P/NAPS	1.08	1.02	0.91	0.98	0.88	1.22	1.47	-18.56%
YoY %	5.88%	12.09%	-7.14%	11.36%	-27.87%	-17.01%	-	-
Horiz. %	73.47%	69.39%	61.90%	66.67%	59.86%	82.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	26/08/09	21/05/09	24/02/09	06/11/08	27/08/08	15/05/08	-
Price	1.86	1.82	1.90	1.72	1.50	1.74	2.32	-
P/RPS	2.27	2.12	2.13	1.82	1.55	1.77	2.40	-3.64%
YoY %	7.08%	-0.47%	17.03%	17.42%	-12.43%	-26.25%	-	-
Horiz. %	94.58%	88.33%	88.75%	75.83%	64.58%	73.75%	100.00%	-
P/EPS	25.99	20.70	24.73	15.33	9.52	9.85	11.72	69.97%
YoY %	25.56%	-16.30%	61.32%	61.03%	-3.35%	-15.96%	-	-
Horiz. %	221.76%	176.62%	211.01%	130.80%	81.23%	84.04%	100.00%	-
EY	3.85	4.83	4.04	6.52	10.50	10.16	8.53	-41.13%
YoY %	-20.29%	19.55%	-38.04%	-37.90%	3.35%	19.11%	-	-
Horiz. %	45.13%	56.62%	47.36%	76.44%	123.09%	119.11%	100.00%	-
DY	4.30	4.40	4.21	4.65	6.67	5.75	4.31	-0.15%
YoY %	-2.27%	4.51%	-9.46%	-30.28%	16.00%	33.41%	-	-
Horiz. %	99.77%	102.09%	97.68%	107.89%	154.76%	133.41%	100.00%	-
P/NAPS	1.11	1.09	1.12	1.02	0.90	1.06	1.36	-12.65%
YoY %	1.83%	-2.68%	9.80%	13.33%	-15.09%	-22.06%	-	-
Horiz. %	81.62%	80.15%	82.35%	75.00%	66.18%	77.94%	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

Post a Comment

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Pick Contest Year 2024

Stock Pick Year 2024 - 30 Apr Result

2

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

3

Koon Yew Yin's Blog

Sendai is still up trend - Koon Yew Yin

4

CEO Morning Brief

YTL Power, YTL Corp Touch New Highs

5

save malaysia!

Does SJKC education of DAP’s Pang Sock Tao make her incompetent as a future KKB’s people’s rep?

6

save malaysia!

Travesty of justice: Jail time for stealing sardine but big sharks escape the net of justice?

7

save malaysia!

Anwar should seek legal recourse over Bloomberg's casino report, says lawyer

8

BFM Podcast

No Hard Landing For US Yet

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

332

3

MALAYSIAN PACIFIC INDUSTRIES

331

4

HONG LEONG INDUSTRIES BHD

329

5

YTL POWER INTERNATIONAL BHD

200

6

MY E.G. SERVICES BHD

180

7

SAPURA ENERGY BERHAD

141

8

PUBLIC BANK BHD

140

9

GENTING MALAYSIA BERHAD

136

10

MALAYAN BANKING BHD

135

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....