[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 79.78%
YoY- -1063.66%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 128,730 56,386 43,039 22,714 172,092 142,129 98,416 19.54%
PBT -126,474 -88,697 -56,187 -27,326 -137,861 -64,502 -40,468 113.31%
Tax 23,426 16,784 9,903 4,157 29,171 15,592 9,660 80.21%
NP -103,048 -71,913 -46,284 -23,169 -108,690 -48,910 -30,808 123.16%
-
NP to SH -91,752 -62,107 -39,674 -19,572 -96,808 -42,375 -27,053 125.23%
-
Tax Rate - - - - - - - -
Total Cost 231,778 128,299 89,323 45,883 280,782 191,039 129,224 47.46%
-
Net Worth 818,400 844,799 866,800 888,799 906,399 963,600 978,208 -11.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 818,400 844,799 866,800 888,799 906,399 963,600 978,208 -11.18%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -80.05% -127.54% -107.54% -102.00% -63.16% -34.41% -31.30% -
ROE -11.21% -7.35% -4.58% -2.20% -10.68% -4.40% -2.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.26 12.82 9.78 5.16 39.11 32.30 22.37 19.54%
EPS -20.85 -14.12 -9.02 -4.45 -22.00 -9.63 -6.15 125.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.92 1.97 2.02 2.06 2.19 2.2232 -11.18%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.26 12.82 9.78 5.16 39.11 32.30 22.37 19.54%
EPS -20.85 -14.12 -9.02 -4.45 -22.00 -9.63 -6.15 125.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.92 1.97 2.02 2.06 2.19 2.2232 -11.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.32 3.55 3.68 3.65 4.02 4.06 4.18 -
P/RPS 11.35 27.70 37.62 70.71 10.28 12.57 18.69 -28.22%
P/EPS -15.92 -25.15 -40.81 -82.06 -18.27 -42.16 -67.99 -61.90%
EY -6.28 -3.98 -2.45 -1.22 -5.47 -2.37 -1.47 162.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.85 1.87 1.81 1.95 1.85 1.88 -3.56%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 10/11/20 26/08/20 -
Price 3.45 3.39 3.60 3.67 3.77 4.15 4.15 -
P/RPS 11.79 26.45 36.80 71.09 9.64 12.85 18.55 -26.01%
P/EPS -16.54 -24.02 -39.93 -82.51 -17.13 -43.09 -67.50 -60.74%
EY -6.04 -4.16 -2.50 -1.21 -5.84 -2.32 -1.48 154.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.77 1.83 1.82 1.83 1.89 1.87 -0.71%

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