Highlights

[SHANG] QoQ Quarter Result on 2019-06-30 [#2]

Stock [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -56.77%    YoY -     -36.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 88,469 125,094 141,717 119,850 137,358 135,123 148,504 -29.18%
  QoQ % -29.28% -11.73% 18.25% -12.75% 1.65% -9.01% -
  Horiz. % 59.57% 84.24% 95.43% 80.70% 92.49% 90.99% 100.00%
PBT 2,527 15,098 31,646 13,803 30,921 7,210 40,264 -84.18%
  QoQ % -83.26% -52.29% 129.27% -55.36% 328.86% -82.09% -
  Horiz. % 6.28% 37.50% 78.60% 34.28% 76.80% 17.91% 100.00%
Tax -783 -3,396 -7,064 -3,094 -6,554 -7,288 -5,775 -73.58%
  QoQ % 76.94% 51.93% -128.31% 52.79% 10.07% -26.20% -
  Horiz. % 13.56% 58.81% 122.32% 53.58% 113.49% 126.20% 100.00%
NP 1,744 11,702 24,582 10,709 24,367 -78 34,489 -86.30%
  QoQ % -85.10% -52.40% 129.55% -56.05% 31,339.74% -100.23% -
  Horiz. % 5.06% 33.93% 71.27% 31.05% 70.65% -0.23% 100.00%
NP to SH 2,031 10,398 21,252 9,560 22,115 -856 30,891 -83.68%
  QoQ % -80.47% -51.07% 122.30% -56.77% 2,683.53% -102.77% -
  Horiz. % 6.57% 33.66% 68.80% 30.95% 71.59% -2.77% 100.00%
Tax Rate 30.99 % 22.49 % 22.32 % 22.42 % 21.20 % 101.08 % 14.34 % 67.07%
  QoQ % 37.79% 0.76% -0.45% 5.75% -79.03% 604.88% -
  Horiz. % 216.11% 156.83% 155.65% 156.35% 147.84% 704.88% 100.00%
Total Cost 86,725 113,392 117,135 109,141 112,991 135,201 114,015 -16.66%
  QoQ % -23.52% -3.20% 7.32% -3.41% -16.43% 18.58% -
  Horiz. % 76.06% 99.45% 102.74% 95.73% 99.10% 118.58% 100.00%
Net Worth 1,060,443 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 -0.36%
  QoQ % 0.43% 0.84% 0.84% -3.96% 1.51% -0.10% -
  Horiz. % 99.46% 99.04% 98.21% 97.39% 101.40% 99.90% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 52,800 - 13,200 - 52,800 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 25.00% 0.00% 100.00% -
Div Payout % - % 507.79 % - % 138.08 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 367.75% 0.00% 100.00% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,060,443 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 -0.36%
  QoQ % 0.43% 0.84% 0.84% -3.96% 1.51% -0.10% -
  Horiz. % 99.46% 99.04% 98.21% 97.39% 101.40% 99.90% 100.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 -
  QoQ % 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%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.97 % 9.35 % 17.35 % 8.94 % 17.74 % -0.06 % 23.22 % -80.66%
  QoQ % -78.93% -46.11% 94.07% -49.61% 29,666.67% -100.26% -
  Horiz. % 8.48% 40.27% 74.72% 38.50% 76.40% -0.26% 100.00%
ROE 0.19 % 0.98 % 2.03 % 0.92 % 2.05 % -0.08 % 2.90 % -83.72%
  QoQ % -80.61% -51.72% 120.65% -55.12% 2,662.50% -102.76% -
  Horiz. % 6.55% 33.79% 70.00% 31.72% 70.69% -2.76% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.11 28.43 32.21 27.24 31.22 30.71 33.75 -29.17%
  QoQ % -29.26% -11.74% 18.25% -12.75% 1.66% -9.01% -
  Horiz. % 59.59% 84.24% 95.44% 80.71% 92.50% 90.99% 100.00%
EPS 0.46 2.36 4.83 2.17 5.03 -0.19 7.02 -83.72%
  QoQ % -80.51% -51.14% 122.58% -56.86% 2,747.37% -102.71% -
  Horiz. % 6.55% 33.62% 68.80% 30.91% 71.65% -2.71% 100.00%
DPS 0.00 12.00 0.00 3.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 25.00% 0.00% 100.00% -
NAPS 2.4101 2.3999 2.3798 2.3599 2.4572 2.4207 2.4232 -0.36%
  QoQ % 0.43% 0.84% 0.84% -3.96% 1.51% -0.10% -
  Horiz. % 99.46% 99.04% 98.21% 97.39% 101.40% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.11 28.43 32.21 27.24 31.22 30.71 33.75 -29.17%
  QoQ % -29.26% -11.74% 18.25% -12.75% 1.66% -9.01% -
  Horiz. % 59.59% 84.24% 95.44% 80.71% 92.50% 90.99% 100.00%
EPS 0.46 2.36 4.83 2.17 5.03 -0.19 7.02 -83.72%
  QoQ % -80.51% -51.14% 122.58% -56.86% 2,747.37% -102.71% -
  Horiz. % 6.55% 33.62% 68.80% 30.91% 71.65% -2.71% 100.00%
DPS 0.00 12.00 0.00 3.00 0.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 25.00% 0.00% 100.00% -
NAPS 2.4101 2.3999 2.3798 2.3599 2.4572 2.4207 2.4232 -0.36%
  QoQ % 0.43% 0.84% 0.84% -3.96% 1.51% -0.10% -
  Horiz. % 99.46% 99.04% 98.21% 97.39% 101.40% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 4.3800 5.0200 5.2000 5.5400 5.5700 5.6200 5.7600 -
P/RPS 21.78 17.66 16.14 20.34 17.84 18.30 17.07 17.62%
  QoQ % 23.33% 9.42% -20.65% 14.01% -2.51% 7.21% -
  Horiz. % 127.59% 103.46% 94.55% 119.16% 104.51% 107.21% 100.00%
P/EPS 948.89 212.43 107.66 254.98 110.82 -2,888.79 82.04 410.68%
  QoQ % 346.68% 97.32% -57.78% 130.08% 103.84% -3,621.20% -
  Horiz. % 1,156.62% 258.93% 131.23% 310.80% 135.08% -3,521.20% 100.00%
EY 0.11 0.47 0.93 0.39 0.90 -0.03 1.22 -79.86%
  QoQ % -76.60% -49.46% 138.46% -56.67% 3,100.00% -102.46% -
  Horiz. % 9.02% 38.52% 76.23% 31.97% 73.77% -2.46% 100.00%
DY 0.00 2.39 0.00 0.54 0.00 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.68% 0.00% 25.23% 0.00% 100.00% -
P/NAPS 1.82 2.09 2.19 2.35 2.27 2.32 2.38 -16.36%
  QoQ % -12.92% -4.57% -6.81% 3.52% -2.16% -2.52% -
  Horiz. % 76.47% 87.82% 92.02% 98.74% 95.38% 97.48% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 28/02/20 22/11/19 28/08/19 29/05/19 28/02/19 08/11/18 -
Price 4.1700 4.9000 5.0000 5.0500 5.5500 5.6000 5.6900 -
P/RPS 20.74 17.24 15.52 18.54 17.78 18.24 16.86 14.79%
  QoQ % 20.30% 11.08% -16.29% 4.27% -2.52% 8.19% -
  Horiz. % 123.01% 102.25% 92.05% 109.96% 105.46% 108.19% 100.00%
P/EPS 903.40 207.35 103.52 232.43 110.42 -2,878.50 81.05 398.25%
  QoQ % 335.69% 100.30% -55.46% 110.50% 103.84% -3,651.51% -
  Horiz. % 1,114.62% 255.83% 127.72% 286.77% 136.24% -3,551.51% 100.00%
EY 0.11 0.48 0.97 0.43 0.91 -0.03 1.23 -79.97%
  QoQ % -77.08% -50.52% 125.58% -52.75% 3,133.33% -102.44% -
  Horiz. % 8.94% 39.02% 78.86% 34.96% 73.98% -2.44% 100.00%
DY 0.00 2.45 0.00 0.59 0.00 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.49% 0.00% 27.57% 0.00% 100.00% -
P/NAPS 1.73 2.04 2.10 2.14 2.26 2.31 2.35 -18.45%
  QoQ % -15.20% -2.86% -1.87% -5.31% -2.16% -1.70% -
  Horiz. % 73.62% 86.81% 89.36% 91.06% 96.17% 98.30% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS