[SHANG] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -202.74%
YoY- -252.87%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 86,349 116,715 106,337 172,092 267,223 365,227 475,130 -67.88%
PBT -162,056 -153,580 -167,714 -137,861 -49,404 6,276 63,074 -
Tax 30,363 29,414 34,111 29,171 12,196 -800 -14,337 -
NP -131,693 -124,166 -133,603 -108,690 -37,208 5,476 48,737 -
-
NP to SH -116,540 -109,429 -118,411 -96,808 -31,977 4,597 43,241 -
-
Tax Rate - - - - - 12.75% 22.73% -
Total Cost 218,042 240,881 239,940 280,782 304,431 359,751 426,393 -36.02%
-
Net Worth 844,799 866,800 888,799 906,399 963,600 978,208 1,060,443 -14.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - 52,800 52,800 66,000 -
Div Payout % - - - - 0.00% 1,148.58% 152.63% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 844,799 866,800 888,799 906,399 963,600 978,208 1,060,443 -14.05%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -152.51% -106.38% -125.64% -63.16% -13.92% 1.50% 10.26% -
ROE -13.79% -12.62% -13.32% -10.68% -3.32% 0.47% 4.08% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.62 26.53 24.17 39.11 60.73 83.01 107.98 -67.88%
EPS -26.49 -24.87 -26.91 -22.00 -7.27 1.04 9.83 -
DPS 0.00 0.00 0.00 0.00 12.00 12.00 15.00 -
NAPS 1.92 1.97 2.02 2.06 2.19 2.2232 2.4101 -14.05%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.62 26.53 24.17 39.11 60.73 83.01 107.98 -67.88%
EPS -26.49 -24.87 -26.91 -22.00 -7.27 1.04 9.83 -
DPS 0.00 0.00 0.00 0.00 12.00 12.00 15.00 -
NAPS 1.92 1.97 2.02 2.06 2.19 2.2232 2.4101 -14.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.55 3.68 3.65 4.02 4.06 4.18 4.38 -
P/RPS 18.09 13.87 15.10 10.28 6.69 5.04 4.06 170.52%
P/EPS -13.40 -14.80 -13.56 -18.27 -55.87 400.09 44.57 -
EY -7.46 -6.76 -7.37 -5.47 -1.79 0.25 2.24 -
DY 0.00 0.00 0.00 0.00 2.96 2.87 3.42 -
P/NAPS 1.85 1.87 1.81 1.95 1.85 1.88 1.82 1.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 25/02/21 10/11/20 26/08/20 29/06/20 -
Price 3.39 3.60 3.67 3.77 4.15 4.15 4.17 -
P/RPS 17.27 13.57 15.19 9.64 6.83 5.00 3.86 171.27%
P/EPS -12.80 -14.48 -13.64 -17.13 -57.10 397.22 42.43 -
EY -7.81 -6.91 -7.33 -5.84 -1.75 0.25 2.36 -
DY 0.00 0.00 0.00 0.00 2.89 2.89 3.60 -
P/NAPS 1.77 1.83 1.82 1.83 1.89 1.87 1.73 1.53%

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