[SHANG] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -20.69%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 549,432 550,848 554,300 534,442 605,936 550,565 547,232 0.26%
PBT 123,684 107,948 134,317 120,948 157,140 109,660 125,824 -1.13%
Tax -26,216 -28,479 -28,254 -30,832 -43,072 -27,640 -34,322 -16.45%
NP 97,468 79,469 106,062 90,116 114,068 82,020 91,501 4.30%
-
NP to SH 88,460 70,554 95,213 81,038 102,180 72,198 83,566 3.87%
-
Tax Rate 21.20% 26.38% 21.04% 25.49% 27.41% 25.21% 27.28% -
Total Cost 451,964 471,379 448,237 444,326 491,868 468,545 455,730 -0.55%
-
Net Worth 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 1,061,236 1,050,763 1.92%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 66,000 17,600 26,400 - 66,000 17,600 -
Div Payout % - 93.55% 18.48% 32.58% - 91.42% 21.06% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,081,168 1,065,108 1,066,207 1,049,003 1,087,724 1,061,236 1,050,763 1.92%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.74% 14.43% 19.13% 16.86% 18.83% 14.90% 16.72% -
ROE 8.18% 6.62% 8.93% 7.73% 9.39% 6.80% 7.95% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 124.87 125.19 125.98 121.46 137.71 125.13 124.37 0.26%
EPS 20.12 16.04 21.64 18.42 23.24 16.41 18.99 3.93%
DPS 0.00 15.00 4.00 6.00 0.00 15.00 4.00 -
NAPS 2.4572 2.4207 2.4232 2.3841 2.4721 2.4119 2.3881 1.92%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 124.87 125.19 125.98 121.46 137.71 125.13 124.37 0.26%
EPS 20.12 16.04 21.64 18.42 23.24 16.41 18.99 3.93%
DPS 0.00 15.00 4.00 6.00 0.00 15.00 4.00 -
NAPS 2.4572 2.4207 2.4232 2.3841 2.4721 2.4119 2.3881 1.92%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.57 5.62 5.76 5.67 5.35 5.07 5.12 -
P/RPS 4.46 4.49 4.57 4.67 3.88 4.05 4.12 5.43%
P/EPS 27.71 35.05 26.62 30.79 23.04 30.90 26.96 1.84%
EY 3.61 2.85 3.76 3.25 4.34 3.24 3.71 -1.80%
DY 0.00 2.67 0.69 1.06 0.00 2.96 0.78 -
P/NAPS 2.27 2.32 2.38 2.38 2.16 2.10 2.14 4.01%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 08/11/18 29/08/18 17/05/18 27/02/18 10/11/17 -
Price 5.55 5.60 5.69 5.84 6.45 5.00 5.10 -
P/RPS 4.44 4.47 4.52 4.81 4.68 4.00 4.10 5.45%
P/EPS 27.61 34.92 26.29 31.71 27.77 30.47 26.85 1.87%
EY 3.62 2.86 3.80 3.15 3.60 3.28 3.72 -1.80%
DY 0.00 2.68 0.70 1.03 0.00 3.00 0.78 -
P/NAPS 2.26 2.31 2.35 2.45 2.61 2.07 2.14 3.70%

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