[SHANG] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -15.77%
YoY- -6.71%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 196,832 514,416 534,442 506,256 493,662 460,404 515,334 -14.80%
PBT -80,936 89,448 120,948 100,302 104,318 116,318 131,336 -
Tax 19,320 -19,296 -30,832 -29,942 -28,156 -28,664 -32,058 -
NP -61,616 70,152 90,116 70,360 76,162 87,654 99,278 -
-
NP to SH -54,106 63,350 81,038 65,374 70,076 82,760 90,900 -
-
Tax Rate - 21.57% 25.49% 29.85% 26.99% 24.64% 24.41% -
Total Cost 258,448 444,264 444,326 435,896 417,500 372,750 416,056 -7.62%
-
Net Worth 978,208 1,038,355 1,049,003 1,033,736 1,018,512 956,779 934,295 0.76%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 26,400 26,400 26,400 26,400 26,400 26,400 -
Div Payout % - 41.67% 32.58% 40.38% 37.67% 31.90% 29.04% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 978,208 1,038,355 1,049,003 1,033,736 1,018,512 956,779 934,295 0.76%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -31.30% 13.64% 16.86% 13.90% 15.43% 19.04% 19.26% -
ROE -5.53% 6.10% 7.73% 6.32% 6.88% 8.65% 9.73% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.73 116.91 121.46 115.06 112.20 104.64 117.12 -14.80%
EPS -12.30 14.40 18.42 14.86 15.92 18.80 20.66 -
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 2.2232 2.3599 2.3841 2.3494 2.3148 2.1745 2.1234 0.76%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.73 116.91 121.46 115.06 112.20 104.64 117.12 -14.80%
EPS -12.30 14.40 18.42 14.86 15.92 18.80 20.66 -
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 2.2232 2.3599 2.3841 2.3494 2.3148 2.1745 2.1234 0.76%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.18 5.54 5.67 5.03 5.17 6.45 6.40 -
P/RPS 9.34 4.74 4.67 4.37 4.61 6.16 5.46 9.35%
P/EPS -33.99 38.48 30.79 33.85 32.46 34.29 30.98 -
EY -2.94 2.60 3.25 2.95 3.08 2.92 3.23 -
DY 0.00 1.08 1.06 1.19 1.16 0.93 0.94 -
P/NAPS 1.88 2.35 2.38 2.14 2.23 2.97 3.01 -7.53%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 29/08/18 17/08/17 23/08/16 25/08/15 21/08/14 -
Price 4.15 5.05 5.84 5.54 5.39 6.30 7.10 -
P/RPS 9.28 4.32 4.81 4.81 4.80 6.02 6.06 7.35%
P/EPS -33.75 35.07 31.71 37.29 33.84 33.49 34.37 -
EY -2.96 2.85 3.15 2.68 2.95 2.99 2.91 -
DY 0.00 1.19 1.03 1.08 1.11 0.95 0.85 -
P/NAPS 1.87 2.14 2.45 2.36 2.33 2.90 3.34 -9.20%

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