[SHANG] QoQ Cumulative 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- 58.62%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 137,358 550,848 415,725 267,221 151,484 550,565 410,424 -51.82%
PBT 30,921 107,948 100,738 60,474 39,285 109,660 94,368 -52.50%
Tax -6,554 -28,479 -21,191 -15,416 -10,768 -27,640 -25,742 -59.86%
NP 24,367 79,469 79,547 45,058 28,517 82,020 68,626 -49.88%
-
NP to SH 22,115 70,554 71,410 40,519 25,545 72,198 62,675 -50.09%
-
Tax Rate 21.20% 26.38% 21.04% 25.49% 27.41% 25.21% 27.28% -
Total Cost 112,991 471,379 336,178 222,163 122,967 468,545 341,798 -52.22%
-
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 13,200 13,200 - 66,000 13,200 -
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 2.05% 6.62% 6.70% 3.86% 2.35% 6.80% 5.96% -
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 31.22 125.19 94.48 60.73 34.43 125.13 93.28 -51.82%
EPS 5.03 16.04 16.23 9.21 5.81 16.41 14.24 -50.06%
DPS 0.00 15.00 3.00 3.00 0.00 15.00 3.00 -
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 31.22 125.19 94.48 60.73 34.43 125.13 93.28 -51.82%
EPS 5.03 16.04 16.23 9.21 5.81 16.41 14.24 -50.06%
DPS 0.00 15.00 3.00 3.00 0.00 15.00 3.00 -
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 17.84 4.49 6.10 9.34 15.54 4.05 5.49 119.54%
P/EPS 110.82 35.05 35.49 61.57 92.15 30.90 35.94 111.99%
EY 0.90 2.85 2.82 1.62 1.09 3.24 2.78 -52.88%
DY 0.00 2.67 0.52 0.53 0.00 2.96 0.59 -
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 17.78 4.47 6.02 9.62 18.73 4.00 5.47 119.58%
P/EPS 110.42 34.92 35.06 63.42 111.10 30.47 35.80 112.03%
EY 0.91 2.86 2.85 1.58 0.90 3.28 2.79 -52.64%
DY 0.00 2.68 0.53 0.51 0.00 3.00 0.59 -
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