[SHANG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 93.37%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 230,202 257,667 246,059 223,757 214,311 198,697 169,041 5.27%
PBT 58,159 65,668 59,630 49,910 44,764 42,703 19,902 19.55%
Tax -14,332 -16,029 -15,908 -12,810 -11,599 -5,811 -3,360 27.33%
NP 43,827 49,639 43,722 37,100 33,165 36,892 16,542 17.62%
-
NP to SH 41,380 45,450 40,408 35,591 29,841 32,428 13,306 20.80%
-
Tax Rate 24.64% 24.41% 26.68% 25.67% 25.91% 13.61% 16.88% -
Total Cost 186,375 208,028 202,337 186,657 181,146 161,805 152,499 3.39%
-
Net Worth 956,779 934,295 878,548 850,432 439,795 764,191 737,117 4.44%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,200 13,200 13,200 13,200 13,193 13,200 13,217 -0.02%
Div Payout % 31.90% 29.04% 32.67% 37.09% 44.21% 40.71% 99.34% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 956,779 934,295 878,548 850,432 439,795 764,191 737,117 4.44%
NOSH 440,000 440,000 440,000 440,000 439,795 440,000 440,596 -0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.04% 19.26% 17.77% 16.58% 15.48% 18.57% 9.79% -
ROE 4.32% 4.86% 4.60% 4.19% 6.79% 4.24% 1.81% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.32 58.56 55.92 50.85 48.73 45.16 38.37 5.30%
EPS 9.40 10.33 9.18 8.09 6.78 7.37 3.02 20.82%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.1745 2.1234 1.9967 1.9328 1.00 1.7368 1.673 4.46%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.32 58.56 55.92 50.85 48.71 45.16 38.42 5.27%
EPS 9.40 10.33 9.18 8.09 6.78 7.37 3.02 20.82%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.1745 2.1234 1.9967 1.9328 0.9995 1.7368 1.6753 4.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.45 6.40 7.18 3.20 2.82 2.20 1.70 -
P/RPS 12.33 10.93 12.84 6.29 5.79 4.87 4.43 18.59%
P/EPS 68.58 61.96 78.18 39.56 41.56 29.85 56.29 3.34%
EY 1.46 1.61 1.28 2.53 2.41 3.35 1.78 -3.24%
DY 0.47 0.47 0.42 0.94 1.06 1.36 1.76 -19.74%
P/NAPS 2.97 3.01 3.60 1.66 2.82 1.27 1.02 19.48%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 21/08/14 28/08/13 17/08/12 25/08/11 25/08/10 26/08/09 -
Price 6.30 7.10 6.40 4.22 2.59 2.70 1.82 -
P/RPS 12.04 12.12 11.44 8.30 5.32 5.98 4.74 16.80%
P/EPS 66.99 68.73 69.69 52.17 38.17 36.64 60.26 1.77%
EY 1.49 1.45 1.43 1.92 2.62 2.73 1.66 -1.78%
DY 0.48 0.42 0.47 0.71 1.16 1.11 1.65 -18.59%
P/NAPS 2.90 3.34 3.21 2.18 2.59 1.55 1.09 17.70%

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