[SHANG] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 39.36%
YoY- 63.46%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 523,049 516,882 514,859 500,253 491,351 486,214 497,333 3.40%
PBT 138,032 147,641 148,706 153,641 127,366 111,988 114,482 13.24%
Tax -17,209 -15,121 -15,936 -15,375 -30,272 -32,008 -32,125 -33.96%
NP 120,823 132,520 132,770 138,266 97,094 79,980 82,357 29.02%
-
NP to SH 111,504 123,344 123,049 129,686 93,056 75,270 76,970 27.94%
-
Tax Rate 12.47% 10.24% 10.72% 10.01% 23.77% 28.58% 28.06% -
Total Cost 402,226 384,362 382,089 361,987 394,257 406,234 414,976 -2.05%
-
Net Worth 1,035,187 1,018,512 1,050,808 1,031,843 985,292 956,779 980,539 3.67%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 61,600 61,600 61,600 61,600 52,800 52,800 52,800 10.79%
Div Payout % 55.24% 49.94% 50.06% 47.50% 56.74% 70.15% 68.60% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,035,187 1,018,512 1,050,808 1,031,843 985,292 956,779 980,539 3.67%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 23.10% 25.64% 25.79% 27.64% 19.76% 16.45% 16.56% -
ROE 10.77% 12.11% 11.71% 12.57% 9.44% 7.87% 7.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 118.87 117.47 117.01 113.69 111.67 110.50 113.03 3.40%
EPS 25.34 28.03 27.97 29.47 21.15 17.11 17.49 27.95%
DPS 14.00 14.00 14.00 14.00 12.00 12.00 12.00 10.79%
NAPS 2.3527 2.3148 2.3882 2.3451 2.2393 2.1745 2.2285 3.67%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 118.87 117.47 117.01 113.69 111.67 110.50 113.03 3.40%
EPS 25.34 28.03 27.97 29.47 21.15 17.11 17.49 27.95%
DPS 14.00 14.00 14.00 14.00 12.00 12.00 12.00 10.79%
NAPS 2.3527 2.3148 2.3882 2.3451 2.2393 2.1745 2.2285 3.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 5.25 5.17 5.74 5.80 6.28 6.45 6.80 -
P/RPS 4.42 4.40 4.91 5.10 5.62 5.84 6.02 -18.56%
P/EPS 20.72 18.44 20.53 19.68 29.69 37.70 38.87 -34.18%
EY 4.83 5.42 4.87 5.08 3.37 2.65 2.57 52.11%
DY 2.67 2.71 2.44 2.41 1.91 1.86 1.76 31.92%
P/NAPS 2.23 2.23 2.40 2.47 2.80 2.97 3.05 -18.79%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 10/11/16 23/08/16 18/05/16 24/02/16 04/11/15 25/08/15 19/05/15 -
Price 5.28 5.39 5.52 5.67 6.00 6.30 6.60 -
P/RPS 4.44 4.59 4.72 4.99 5.37 5.70 5.84 -16.65%
P/EPS 20.84 19.23 19.74 19.24 28.37 36.83 37.73 -32.60%
EY 4.80 5.20 5.07 5.20 3.52 2.72 2.65 48.43%
DY 2.65 2.60 2.54 2.47 2.00 1.90 1.82 28.37%
P/NAPS 2.24 2.33 2.31 2.42 2.68 2.90 2.96 -16.91%

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