[SHANG] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -165.16%
YoY- 68.0%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 116,636 137,710 138,503 141,403 107,545 116,308 119,711 -1.72%
PBT 4,438 18,996 -3,769 23,151 6,458 12,420 -29,181 -
Tax -1,952 -5,957 -5,443 -5,161 -3,395 -3,488 -3,470 -31.87%
NP 2,486 13,039 -9,212 17,990 3,063 8,932 -32,651 -
-
NP to SH 1,952 11,097 -10,180 15,622 2,625 8,270 -31,814 -
-
Tax Rate 43.98% 31.36% - 22.29% 52.57% 28.08% - -
Total Cost 114,150 124,671 147,715 123,413 104,482 107,376 152,362 -17.52%
-
Net Worth 774,399 805,200 796,399 805,200 787,599 787,599 778,799 -0.37%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 13,200 - 30,800 - - - - -
Div Payout % 676.23% - 0.00% - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 774,399 805,200 796,399 805,200 787,599 787,599 778,799 -0.37%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.13% 9.47% -6.65% 12.72% 2.85% 7.68% -27.27% -
ROE 0.25% 1.38% -1.28% 1.94% 0.33% 1.05% -4.09% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 26.51 31.30 31.48 32.14 24.44 26.43 27.21 -1.72%
EPS 0.44 2.52 -2.31 3.55 0.60 1.88 -7.23 -
DPS 3.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.83 1.81 1.83 1.79 1.79 1.77 -0.37%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 26.51 31.30 31.48 32.14 24.44 26.43 27.21 -1.72%
EPS 0.44 2.52 -2.31 3.55 0.60 1.88 -7.23 -
DPS 3.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.83 1.81 1.83 1.79 1.79 1.77 -0.37%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.21 2.03 2.21 2.20 2.33 2.90 3.45 -
P/RPS 8.34 6.49 7.02 6.85 9.53 10.97 12.68 -24.38%
P/EPS 498.16 80.49 -95.52 61.96 390.55 154.29 -47.71 -
EY 0.20 1.24 -1.05 1.61 0.26 0.65 -2.10 -
DY 1.36 0.00 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.11 1.22 1.20 1.30 1.62 1.95 -25.27%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 21/11/23 28/08/23 30/05/23 27/02/23 -
Price 2.14 2.53 2.18 2.26 2.57 2.56 3.20 -
P/RPS 8.07 8.08 6.93 7.03 10.51 9.68 11.76 -22.21%
P/EPS 482.38 100.32 -94.22 63.65 430.78 136.20 -44.26 -
EY 0.21 1.00 -1.06 1.57 0.23 0.73 -2.26 -
DY 1.40 0.00 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.38 1.20 1.23 1.44 1.43 1.81 -23.14%

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