[SHANG] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 30.2%
YoY- 40.4%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 491,874 439,177 437,616 397,027 379,126 428,380 368,189 4.94%
PBT 112,190 85,984 93,343 74,306 52,785 99,817 62,227 10.31%
Tax -33,471 -22,518 -17,573 -9,729 -6,453 -14,995 -8,087 26.68%
NP 78,719 63,466 75,770 64,577 46,332 84,822 54,140 6.43%
-
NP to SH 72,206 61,518 67,372 54,475 38,801 77,102 48,513 6.84%
-
Tax Rate 29.83% 26.19% 18.83% 13.09% 12.23% 15.02% 13.00% -
Total Cost 413,155 375,711 361,846 332,450 332,794 343,558 314,049 4.67%
-
Net Worth 878,548 850,432 440,486 764,966 738,211 717,563 680,413 4.34%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 44,000 39,557 39,616 35,192 35,198 43,884 35,205 3.78%
Div Payout % 60.94% 64.30% 58.80% 64.60% 90.71% 56.92% 72.57% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 878,548 850,432 440,486 764,966 738,211 717,563 680,413 4.34%
NOSH 440,000 440,000 440,486 440,445 441,249 436,341 440,967 -0.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.00% 14.45% 17.31% 16.27% 12.22% 19.80% 14.70% -
ROE 8.22% 7.23% 15.29% 7.12% 5.26% 10.74% 7.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.79 99.81 99.35 90.14 85.92 98.18 83.50 4.97%
EPS 16.41 13.98 15.29 12.37 8.79 17.67 11.00 6.88%
DPS 10.00 9.00 9.00 8.00 8.00 10.00 8.00 3.78%
NAPS 1.9967 1.9328 1.00 1.7368 1.673 1.6445 1.543 4.38%
Adjusted Per Share Value based on latest NOSH - 440,445
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.79 99.81 99.46 90.23 86.17 97.36 83.68 4.94%
EPS 16.41 13.98 15.31 12.38 8.82 17.52 11.03 6.83%
DPS 10.00 9.00 9.00 8.00 8.00 9.97 8.00 3.78%
NAPS 1.9967 1.9328 1.0011 1.7386 1.6778 1.6308 1.5464 4.34%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 7.18 3.20 2.82 2.20 1.70 2.00 2.82 -
P/RPS 6.42 3.21 2.84 2.44 1.98 2.04 3.38 11.27%
P/EPS 43.75 22.89 18.44 17.79 19.33 11.32 25.63 9.31%
EY 2.29 4.37 5.42 5.62 5.17 8.84 3.90 -8.48%
DY 1.39 2.81 3.19 3.64 4.71 5.00 2.84 -11.21%
P/NAPS 3.60 1.66 2.82 1.27 1.02 1.22 1.83 11.92%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 17/08/12 25/08/11 25/08/10 26/08/09 27/08/08 28/08/07 -
Price 6.40 4.22 2.59 2.70 1.82 1.74 2.40 -
P/RPS 5.73 4.23 2.61 3.00 2.12 1.77 2.87 12.20%
P/EPS 39.00 30.18 16.93 21.83 20.70 9.85 21.82 10.15%
EY 2.56 3.31 5.91 4.58 4.83 10.16 4.58 -9.23%
DY 1.56 2.13 3.47 2.96 4.40 5.75 3.33 -11.86%
P/NAPS 3.21 2.18 2.59 1.55 1.09 1.06 1.56 12.76%

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