[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 19.65%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 142,129 98,416 88,469 524,019 398,925 257,208 137,358 2.29%
PBT -64,502 -40,468 2,527 91,468 76,370 44,724 30,921 -
Tax 15,592 9,660 -783 -20,108 -16,712 -9,648 -6,554 -
NP -48,910 -30,808 1,744 71,360 59,658 35,076 24,367 -
-
NP to SH -42,375 -27,053 2,031 63,325 52,927 31,675 22,115 -
-
Tax Rate - - 30.99% 21.98% 21.88% 21.57% 21.20% -
Total Cost 191,039 129,224 86,725 452,659 339,267 222,132 112,991 41.78%
-
Net Worth 963,600 978,208 1,060,443 1,055,955 1,047,112 1,038,355 1,081,168 -7.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 66,000 13,200 13,200 - -
Div Payout % - - - 104.22% 24.94% 41.67% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 963,600 978,208 1,060,443 1,055,955 1,047,112 1,038,355 1,081,168 -7.36%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -34.41% -31.30% 1.97% 13.62% 14.95% 13.64% 17.74% -
ROE -4.40% -2.77% 0.19% 6.00% 5.05% 3.05% 2.05% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.30 22.37 20.11 119.10 90.66 58.46 31.22 2.28%
EPS -9.63 -6.15 0.46 14.39 12.03 7.20 5.03 -
DPS 0.00 0.00 0.00 15.00 3.00 3.00 0.00 -
NAPS 2.19 2.2232 2.4101 2.3999 2.3798 2.3599 2.4572 -7.36%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.30 22.37 20.11 119.10 90.66 58.46 31.22 2.28%
EPS -9.63 -6.15 0.46 14.39 12.03 7.20 5.03 -
DPS 0.00 0.00 0.00 15.00 3.00 3.00 0.00 -
NAPS 2.19 2.2232 2.4101 2.3999 2.3798 2.3599 2.4572 -7.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 4.06 4.18 4.38 5.02 5.20 5.54 5.57 -
P/RPS 12.57 18.69 21.78 4.22 5.74 9.48 17.84 -20.76%
P/EPS -42.16 -67.99 948.89 34.88 43.23 76.96 110.82 -
EY -2.37 -1.47 0.11 2.87 2.31 1.30 0.90 -
DY 0.00 0.00 0.00 2.99 0.58 0.54 0.00 -
P/NAPS 1.85 1.88 1.82 2.09 2.19 2.35 2.27 -12.71%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 10/11/20 26/08/20 29/06/20 28/02/20 22/11/19 28/08/19 29/05/19 -
Price 4.15 4.15 4.17 4.90 5.00 5.05 5.55 -
P/RPS 12.85 18.55 20.74 4.11 5.51 8.64 17.78 -19.41%
P/EPS -43.09 -67.50 903.40 34.05 41.57 70.15 110.42 -
EY -2.32 -1.48 0.11 2.94 2.41 1.43 0.91 -
DY 0.00 0.00 0.00 3.06 0.60 0.59 0.00 -
P/NAPS 1.89 1.87 1.73 2.04 2.10 2.14 2.26 -11.20%

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