[SHANG] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -96.79%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 116,308 57,116 22,714 88,469 137,358 151,484 130,136 -1.85%
PBT 12,420 -13,434 -27,326 2,527 30,921 39,285 28,253 -12.79%
Tax -3,488 -1,875 4,157 -783 -6,554 -10,768 -7,983 -12.88%
NP 8,932 -15,309 -23,169 1,744 24,367 28,517 20,270 -12.76%
-
NP to SH 8,270 -12,942 -19,572 2,031 22,115 25,545 19,403 -13.24%
-
Tax Rate 28.08% - - 30.99% 21.20% 27.41% 28.26% -
Total Cost 107,376 72,425 45,883 86,725 112,991 122,967 109,866 -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 1.05% -1.61% -2.20% 0.19% 2.05% 2.35% 1.82% -
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 26.43 12.98 5.16 20.11 31.22 34.43 29.58 -1.85%
EPS 1.88 -2.94 -4.45 0.46 5.03 5.81 4.41 -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 26.43 12.98 5.16 20.11 31.22 34.43 29.58 -1.85%
EPS 1.88 -2.94 -4.45 0.46 5.03 5.81 4.41 -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 10.97 25.73 70.71 21.78 17.84 15.54 17.04 -7.07%
P/EPS 154.29 -113.55 -82.06 948.89 110.82 92.15 114.29 5.12%
EY 0.65 -0.88 -1.22 0.11 0.90 1.09 0.87 -4.74%
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 9.68 26.04 71.09 20.74 17.78 18.73 17.41 -9.31%
P/EPS 136.20 -114.91 -82.51 903.40 110.42 111.10 116.79 2.59%
EY 0.73 -0.87 -1.21 0.11 0.91 0.90 0.86 -2.69%
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