[SHANG] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 181.26%
YoY- 163.9%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 503,759 487,008 447,706 465,232 363,432 324,961 272,868 50.32%
PBT 37,943 55,616 37,756 49,680 -38,541 -12,480 -33,404 -
Tax -17,487 -16,058 -13,766 -13,952 -6,196 -3,634 -2,830 235.61%
NP 20,456 39,557 23,990 35,728 -44,737 -16,114 -36,234 -
-
NP to SH 16,020 34,933 21,790 33,080 -40,710 -11,861 -29,916 -
-
Tax Rate 46.09% 28.87% 36.46% 28.08% - - - -
Total Cost 483,303 447,450 423,716 429,504 408,169 341,075 309,102 34.60%
-
Net Worth 796,399 805,200 787,599 787,599 778,799 809,600 805,200 -0.72%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 30,800 - - - - - - -
Div Payout % 192.26% - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 796,399 805,200 787,599 787,599 778,799 809,600 805,200 -0.72%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.06% 8.12% 5.36% 7.68% -12.31% -4.96% -13.28% -
ROE 2.01% 4.34% 2.77% 4.20% -5.23% -1.47% -3.72% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 114.49 110.68 101.75 105.73 82.60 73.85 62.02 50.31%
EPS 3.64 7.93 4.96 7.52 -9.25 -2.69 -6.80 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.79 1.79 1.77 1.84 1.83 -0.72%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 114.49 110.68 101.75 105.73 82.60 73.85 62.02 50.31%
EPS 3.64 7.93 4.96 7.52 -9.25 -2.69 -6.80 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.79 1.79 1.77 1.84 1.83 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.21 2.20 2.33 2.90 3.45 3.39 3.28 -
P/RPS 1.93 1.99 2.29 2.74 4.18 4.59 5.29 -48.84%
P/EPS 60.70 27.71 47.05 38.57 -37.29 -125.75 -48.24 -
EY 1.65 3.61 2.13 2.59 -2.68 -0.80 -2.07 -
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.20 1.30 1.62 1.95 1.84 1.79 -22.49%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 21/11/23 28/08/23 30/05/23 27/02/23 17/11/22 29/08/22 -
Price 2.18 2.26 2.57 2.56 3.20 3.48 3.39 -
P/RPS 1.90 2.04 2.53 2.42 3.87 4.71 5.47 -50.49%
P/EPS 59.88 28.47 51.90 34.05 -34.59 -129.09 -49.86 -
EY 1.67 3.51 1.93 2.94 -2.89 -0.77 -2.01 -
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.23 1.44 1.43 1.81 1.89 1.85 -25.00%

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
Post a Comment