[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.67%
YoY- 10.84%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 230,202 120,659 513,679 388,629 257,667 137,005 511,225 -41.33%
PBT 58,159 35,248 119,497 101,821 65,668 40,263 168,181 -50.82%
Tax -14,332 -8,483 -33,705 -25,215 -16,029 -10,063 -28,373 -36.65%
NP 43,827 26,765 85,792 76,606 49,639 30,200 139,808 -53.95%
-
NP to SH 41,380 25,569 79,340 69,388 45,450 27,939 130,367 -53.56%
-
Tax Rate 24.64% 24.07% 28.21% 24.76% 24.41% 24.99% 16.87% -
Total Cost 186,375 93,894 427,887 312,023 208,028 106,805 371,417 -36.93%
-
Net Worth 956,779 980,539 954,975 945,031 934,295 982,783 954,843 0.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,200 - 52,800 13,200 13,200 - 79,200 -69.81%
Div Payout % 31.90% - 66.55% 19.02% 29.04% - 60.75% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 956,779 980,539 954,975 945,031 934,295 982,783 954,843 0.13%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.04% 22.18% 16.70% 19.71% 19.26% 22.04% 27.35% -
ROE 4.32% 2.61% 8.31% 7.34% 4.86% 2.84% 13.65% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.32 27.42 116.75 88.32 58.56 31.14 116.19 -41.33%
EPS 9.40 5.81 18.03 15.77 10.33 6.35 29.63 -53.58%
DPS 3.00 0.00 12.00 3.00 3.00 0.00 18.00 -69.81%
NAPS 2.1745 2.2285 2.1704 2.1478 2.1234 2.2336 2.1701 0.13%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.32 27.42 116.75 88.32 58.56 31.14 116.19 -41.33%
EPS 9.40 5.81 18.03 15.77 10.33 6.35 29.63 -53.58%
DPS 3.00 0.00 12.00 3.00 3.00 0.00 18.00 -69.81%
NAPS 2.1745 2.2285 2.1704 2.1478 2.1234 2.2336 2.1701 0.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.45 6.80 7.50 7.20 6.40 6.62 6.76 -
P/RPS 12.33 24.80 6.42 8.15 10.93 21.26 5.82 65.17%
P/EPS 68.58 117.02 41.59 45.66 61.96 104.26 22.82 108.67%
EY 1.46 0.85 2.40 2.19 1.61 0.96 4.38 -52.02%
DY 0.47 0.00 1.60 0.42 0.47 0.00 2.66 -68.61%
P/NAPS 2.97 3.05 3.46 3.35 3.01 2.96 3.12 -3.24%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 19/05/15 23/02/15 12/11/14 21/08/14 20/05/14 27/02/14 -
Price 6.30 6.60 6.80 7.03 7.10 6.65 6.74 -
P/RPS 12.04 24.07 5.82 7.96 12.12 21.36 5.80 62.94%
P/EPS 66.99 113.58 37.71 44.58 68.73 104.73 22.75 105.84%
EY 1.49 0.88 2.65 2.24 1.45 0.95 4.40 -51.51%
DY 0.48 0.00 1.76 0.43 0.42 0.00 2.67 -68.24%
P/NAPS 2.90 2.96 3.13 3.27 3.34 2.98 3.11 -4.56%

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