[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 22.06%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 410,424 253,128 130,136 508,559 389,097 246,831 135,265 109.44%
PBT 94,368 50,151 28,253 106,277 94,081 52,159 30,313 113.05%
Tax -25,742 -14,971 -7,983 -21,293 -23,616 -14,078 -9,044 100.71%
NP 68,626 35,180 20,270 84,984 70,465 38,081 21,269 118.19%
-
NP to SH 62,675 32,687 19,403 79,243 64,922 35,038 18,932 121.96%
-
Tax Rate 27.28% 29.85% 28.26% 20.04% 25.10% 26.99% 29.84% -
Total Cost 341,798 217,948 109,866 423,575 318,632 208,750 113,996 107.79%
-
Net Worth 1,050,763 1,033,736 1,068,364 1,048,740 1,035,187 1,018,512 1,050,808 -0.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 13,200 13,200 - 61,600 13,200 13,200 - -
Div Payout % 21.06% 40.38% - 77.74% 20.33% 37.67% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,050,763 1,033,736 1,068,364 1,048,740 1,035,187 1,018,512 1,050,808 -0.00%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.72% 13.90% 15.58% 16.71% 18.11% 15.43% 15.72% -
ROE 5.96% 3.16% 1.82% 7.56% 6.27% 3.44% 1.80% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 93.28 57.53 29.58 115.58 88.43 56.10 30.74 109.45%
EPS 14.24 7.43 4.41 18.01 14.76 7.96 4.30 122.01%
DPS 3.00 3.00 0.00 14.00 3.00 3.00 0.00 -
NAPS 2.3881 2.3494 2.4281 2.3835 2.3527 2.3148 2.3882 -0.00%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 93.28 57.53 29.58 115.58 88.43 56.10 30.74 109.45%
EPS 14.24 7.43 4.41 18.01 14.76 7.96 4.30 122.01%
DPS 3.00 3.00 0.00 14.00 3.00 3.00 0.00 -
NAPS 2.3881 2.3494 2.4281 2.3835 2.3527 2.3148 2.3882 -0.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 5.12 5.03 5.04 5.24 5.25 5.17 5.74 -
P/RPS 5.49 8.74 17.04 4.53 5.94 9.22 18.67 -55.74%
P/EPS 35.94 67.71 114.29 29.10 35.58 64.92 133.40 -58.25%
EY 2.78 1.48 0.87 3.44 2.81 1.54 0.75 139.31%
DY 0.59 0.60 0.00 2.67 0.57 0.58 0.00 -
P/NAPS 2.14 2.14 2.08 2.20 2.23 2.23 2.40 -7.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 10/11/17 17/08/17 18/05/17 28/02/17 10/11/16 23/08/16 18/05/16 -
Price 5.10 5.54 5.15 5.23 5.28 5.39 5.52 -
P/RPS 5.47 9.63 17.41 4.52 5.97 9.61 17.96 -54.69%
P/EPS 35.80 74.57 116.79 29.04 35.78 67.69 128.29 -57.26%
EY 2.79 1.34 0.86 3.44 2.79 1.48 0.78 133.70%
DY 0.59 0.54 0.00 2.68 0.57 0.56 0.00 -
P/NAPS 2.14 2.36 2.12 2.19 2.24 2.33 2.31 -4.96%

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