[SHANG] YoY Annualized 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- 19.13%
YoY- -1063.66%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 465,232 228,464 90,856 353,876 549,432 605,936 520,544 -1.85%
PBT 49,680 -53,736 -109,304 10,108 123,684 157,140 113,012 -12.79%
Tax -13,952 -7,500 16,628 -3,132 -26,216 -43,072 -31,932 -12.88%
NP 35,728 -61,236 -92,676 6,976 97,468 114,068 81,080 -12.76%
-
NP to SH 33,080 -51,768 -78,288 8,124 88,460 102,180 77,612 -13.24%
-
Tax Rate 28.08% - - 30.99% 21.20% 27.41% 28.26% -
Total Cost 429,504 289,700 183,532 346,900 451,964 491,868 439,464 -0.38%
-
Net Worth 787,599 805,200 888,799 1,060,443 1,081,168 1,087,724 1,068,364 -4.95%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 787,599 805,200 888,799 1,060,443 1,081,168 1,087,724 1,068,364 -4.95%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.68% -26.80% -102.00% 1.97% 17.74% 18.83% 15.58% -
ROE 4.20% -6.43% -8.81% 0.77% 8.18% 9.39% 7.26% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 105.73 51.92 20.65 80.43 124.87 137.71 118.31 -1.85%
EPS 7.52 -11.76 -17.80 1.84 20.12 23.24 17.64 -13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.83 2.02 2.4101 2.4572 2.4721 2.4281 -4.95%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 105.73 51.92 20.65 80.43 124.87 137.71 118.31 -1.85%
EPS 7.52 -11.76 -17.80 1.84 20.12 23.24 17.64 -13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.83 2.02 2.4101 2.4572 2.4721 2.4281 -4.95%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.90 3.34 3.65 4.38 5.57 5.35 5.04 -
P/RPS 2.74 6.43 17.68 5.45 4.46 3.88 4.26 -7.08%
P/EPS 38.57 -28.39 -20.51 237.22 27.71 23.04 28.57 5.12%
EY 2.59 -3.52 -4.87 0.42 3.61 4.34 3.50 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.83 1.81 1.82 2.27 2.16 2.08 -4.07%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 31/05/21 29/06/20 29/05/19 17/05/18 18/05/17 -
Price 2.56 3.38 3.67 4.17 5.55 6.45 5.15 -
P/RPS 2.42 6.51 17.77 5.18 4.44 4.68 4.35 -9.30%
P/EPS 34.05 -28.73 -20.63 225.85 27.61 27.77 29.20 2.59%
EY 2.94 -3.48 -4.85 0.44 3.62 3.60 3.43 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.85 1.82 1.73 2.26 2.61 2.12 -6.34%

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