[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 67.09%
YoY- -25.88%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 98,416 88,469 524,019 398,925 257,208 137,358 550,848 -68.31%
PBT -40,468 2,527 91,468 76,370 44,724 30,921 107,948 -
Tax 9,660 -783 -20,108 -16,712 -9,648 -6,554 -28,479 -
NP -30,808 1,744 71,360 59,658 35,076 24,367 79,469 -
-
NP to SH -27,053 2,031 63,325 52,927 31,675 22,115 70,554 -
-
Tax Rate - 30.99% 21.98% 21.88% 21.57% 21.20% 26.38% -
Total Cost 129,224 86,725 452,659 339,267 222,132 112,991 471,379 -57.83%
-
Net Worth 978,208 1,060,443 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 -5.52%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 66,000 13,200 13,200 - 66,000 -
Div Payout % - - 104.22% 24.94% 41.67% - 93.55% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 978,208 1,060,443 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 -5.52%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -31.30% 1.97% 13.62% 14.95% 13.64% 17.74% 14.43% -
ROE -2.77% 0.19% 6.00% 5.05% 3.05% 2.05% 6.62% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.37 20.11 119.10 90.66 58.46 31.22 125.19 -68.30%
EPS -6.15 0.46 14.39 12.03 7.20 5.03 16.04 -
DPS 0.00 0.00 15.00 3.00 3.00 0.00 15.00 -
NAPS 2.2232 2.4101 2.3999 2.3798 2.3599 2.4572 2.4207 -5.52%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.37 20.11 119.10 90.66 58.46 31.22 125.19 -68.30%
EPS -6.15 0.46 14.39 12.03 7.20 5.03 16.04 -
DPS 0.00 0.00 15.00 3.00 3.00 0.00 15.00 -
NAPS 2.2232 2.4101 2.3999 2.3798 2.3599 2.4572 2.4207 -5.52%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.18 4.38 5.02 5.20 5.54 5.57 5.62 -
P/RPS 18.69 21.78 4.22 5.74 9.48 17.84 4.49 158.99%
P/EPS -67.99 948.89 34.88 43.23 76.96 110.82 35.05 -
EY -1.47 0.11 2.87 2.31 1.30 0.90 2.85 -
DY 0.00 0.00 2.99 0.58 0.54 0.00 2.67 -
P/NAPS 1.88 1.82 2.09 2.19 2.35 2.27 2.32 -13.09%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 28/02/20 22/11/19 28/08/19 29/05/19 28/02/19 -
Price 4.15 4.17 4.90 5.00 5.05 5.55 5.60 -
P/RPS 18.55 20.74 4.11 5.51 8.64 17.78 4.47 158.46%
P/EPS -67.50 903.40 34.05 41.57 70.15 110.42 34.92 -
EY -1.48 0.11 2.94 2.41 1.43 0.91 2.86 -
DY 0.00 0.00 3.06 0.60 0.59 0.00 2.68 -
P/NAPS 1.87 1.73 2.04 2.10 2.14 2.26 2.31 -13.15%

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