[SHANG] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[SHANG] SHANGRI-LA HOTELS (M) BHD

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 0.59%

YoY- -35.22%

Quarter Report

1st Otr 31 March 2017 Results.pdf

Latest QR

Upcoming QR

SHANG's Result

SHANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
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	-15.52%
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	-11.33%
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	-16.52%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,241	67,124	78,340	79,714	123,049	76,970	134,477	-17.21%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.73%	24.37%	25.21%	19.41%	10.72%	28.06%	17.00%	-
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
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%	-
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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
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	0.00%
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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	10.26%	14.03%	15.78%	16.68%	25.79%	16.56%	27.69%	-
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%	-
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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	107.98	121.98	129.98	114.42	117.01	113.03	118.35	-1.51%
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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 440,000
RPS	107.98	121.98	129.98	114.42	117.01	113.03	118.35	-1.51%
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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	4.38	5.57	5.35	5.04	5.74	6.80	6.62	-
P/RPS	4.06	4.57	4.12	4.40	4.91	6.02	5.59	-5.18%
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	12.76%
YoY %	22.08%	21.50%	8.02%	35.51%	-47.18%	79.46%	-	-
Horiz. %	205.77%	168.56%	138.73%	128.44%	94.78%	179.46%	100.00%	-
EY	2.24	2.74	3.33	3.59	4.87	2.57	4.62	-11.35%
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	3.88%
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	-7.77%
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%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/06/20	29/05/19	17/05/18	18/05/17	18/05/16	19/05/15	20/05/14	-
Price	4.17	5.55	6.45	5.15	5.52	6.60	6.65	-
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	-10.51%
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	-8.65%
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 ⃤ & 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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 12:00:00

OBV

Hourly

BUY

2024-05-13 12:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-05-13 12:00:00

OBV

30 Mins

BUY

2024-05-13 12:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-13 11:55:00

TURTLE SYSTEM 20

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

288

HLIND

HONG LEONG INDUSTRIES BHD

286

PTRANS

PERAK TRANSIT BERHAD

278

YTLPOWR

YTL POWER INTERNATIONAL BHD

157

GENTING

GENTING BHD

156

TOPGLOV

TOP GLOVE CORPORATION BHD

128

VSTECS

VSTECS BERHAD

122

MYEG

MY E.G. SERVICES BHD

119

PBBANK

PUBLIC BANK BHD

115

Daily Stocks

HSI-CXG

0.21

-0.005

184,315,100

HSI-HUT

0.125

-0.02

146,086,200

MYEG

0.99

+0.005

74,122,000

MMAG

0.285

+0.085

65,455,200

SENDAI-WA

0.415

+0.09

56,470,800

TOPGLOV

0.98

+0.03

50,498,900

HSI-HU6

0.09

-0.005

50,389,900

HSI-CT2

0.095

0.00

49,666,800

AHB

0.165

0.00

48,814,600

SENDAI

0.725

+0.11

43,109,300

More active Stocks

SBAGAN

6.60

+1.00

686,000

KLUANG

5.97

+0.66

274,800

ALLIANZ-PA

23.00

+0.60

100

HEIM

23.94

+0.36

89,500

2.30

+0.35

18,310,800

CHGP

3.04

+0.27

1,897,900

PTT

1.50

+0.27

1,680,200

DLADY

32.68

+0.26

13,700

HSI-CXM

1.03

+0.25

2,000

SAM

5.90

+0.20

782,500

More gainer Stocks

EQ8MID

1.10

-0.215

1,000

PARAGON

3.37

-0.15

139,200

KUAISHO-C17

0.08

-0.12

58,800

VSTECS

3.34

-0.11

1,484,700

AJI

19.00

-0.10

409,700

FFB-C5

0.055

-0.095

93,000

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-C16

0.01

-0.085

20,000

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