[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -96.79%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 172,092 142,129 98,416 88,469 524,019 398,925 257,208 -23.40%
PBT -137,861 -64,502 -40,468 2,527 91,468 76,370 44,724 -
Tax 29,171 15,592 9,660 -783 -20,108 -16,712 -9,648 -
NP -108,690 -48,910 -30,808 1,744 71,360 59,658 35,076 -
-
NP to SH -96,808 -42,375 -27,053 2,031 63,325 52,927 31,675 -
-
Tax Rate - - - 30.99% 21.98% 21.88% 21.57% -
Total Cost 280,782 191,039 129,224 86,725 452,659 339,267 222,132 16.82%
-
Net Worth 906,399 963,600 978,208 1,060,443 1,055,955 1,047,112 1,038,355 -8.62%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 66,000 13,200 13,200 -
Div Payout % - - - - 104.22% 24.94% 41.67% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 906,399 963,600 978,208 1,060,443 1,055,955 1,047,112 1,038,355 -8.62%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -63.16% -34.41% -31.30% 1.97% 13.62% 14.95% 13.64% -
ROE -10.68% -4.40% -2.77% 0.19% 6.00% 5.05% 3.05% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 39.11 32.30 22.37 20.11 119.10 90.66 58.46 -23.41%
EPS -22.00 -9.63 -6.15 0.46 14.39 12.03 7.20 -
DPS 0.00 0.00 0.00 0.00 15.00 3.00 3.00 -
NAPS 2.06 2.19 2.2232 2.4101 2.3999 2.3798 2.3599 -8.62%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 39.11 32.30 22.37 20.11 119.10 90.66 58.46 -23.41%
EPS -22.00 -9.63 -6.15 0.46 14.39 12.03 7.20 -
DPS 0.00 0.00 0.00 0.00 15.00 3.00 3.00 -
NAPS 2.06 2.19 2.2232 2.4101 2.3999 2.3798 2.3599 -8.62%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.02 4.06 4.18 4.38 5.02 5.20 5.54 -
P/RPS 10.28 12.57 18.69 21.78 4.22 5.74 9.48 5.52%
P/EPS -18.27 -42.16 -67.99 948.89 34.88 43.23 76.96 -
EY -5.47 -2.37 -1.47 0.11 2.87 2.31 1.30 -
DY 0.00 0.00 0.00 0.00 2.99 0.58 0.54 -
P/NAPS 1.95 1.85 1.88 1.82 2.09 2.19 2.35 -11.64%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 10/11/20 26/08/20 29/06/20 28/02/20 22/11/19 28/08/19 -
Price 3.77 4.15 4.15 4.17 4.90 5.00 5.05 -
P/RPS 9.64 12.85 18.55 20.74 4.11 5.51 8.64 7.53%
P/EPS -17.13 -43.09 -67.50 903.40 34.05 41.57 70.15 -
EY -5.84 -2.32 -1.48 0.11 2.94 2.41 1.43 -
DY 0.00 0.00 0.00 0.00 3.06 0.60 0.59 -
P/NAPS 1.83 1.89 1.87 1.73 2.04 2.10 2.14 -9.86%

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