[SHANG] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -11.6%
YoY- -46.41%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 148,519 141,403 107,287 13,347 43,713 141,717 148,504 0.00%
PBT 31,099 23,151 7,342 -32,510 -24,034 31,646 40,264 -4.20%
Tax -7,692 -5,161 -1,311 6,881 5,932 -7,064 -5,775 4.88%
NP 23,407 17,990 6,031 -25,629 -18,102 24,582 34,489 -6.25%
-
NP to SH 20,230 15,622 6,062 -22,433 -15,322 21,252 30,891 -6.80%
-
Tax Rate 24.73% 22.29% 17.86% - - 22.32% 14.34% -
Total Cost 125,112 123,413 101,256 38,976 61,815 117,135 114,015 1.55%
-
Net Worth 787,599 805,200 809,600 844,799 963,600 1,047,112 1,066,207 -4.91%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 787,599 805,200 809,600 844,799 963,600 1,047,112 1,066,207 -4.91%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 15.76% 12.72% 5.62% -192.02% -41.41% 17.35% 23.22% -
ROE 2.57% 1.94% 0.75% -2.66% -1.59% 2.03% 2.90% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.75 32.14 24.38 3.03 9.93 32.21 33.75 0.00%
EPS 4.60 3.55 1.38 -5.10 -3.48 4.83 7.02 -6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.83 1.84 1.92 2.19 2.3798 2.4232 -4.91%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.75 32.14 24.38 3.03 9.93 32.21 33.75 0.00%
EPS 4.60 3.55 1.38 -5.10 -3.48 4.83 7.02 -6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.83 1.84 1.92 2.19 2.3798 2.4232 -4.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.08 2.20 3.39 3.55 4.06 5.20 5.76 -
P/RPS 6.16 6.85 13.90 117.03 40.87 16.14 17.07 -15.60%
P/EPS 45.24 61.96 246.06 -69.63 -116.59 107.66 82.04 -9.43%
EY 2.21 1.61 0.41 -1.44 -0.86 0.93 1.22 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.20 1.84 1.85 1.85 2.19 2.38 -11.27%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 21/11/23 17/11/22 30/11/21 10/11/20 22/11/19 08/11/18 -
Price 1.97 2.26 3.48 3.39 4.15 5.00 5.69 -
P/RPS 5.84 7.03 14.27 111.76 41.77 15.52 16.86 -16.18%
P/EPS 42.85 63.65 252.59 -66.49 -119.18 103.52 81.05 -10.06%
EY 2.33 1.57 0.40 -1.50 -0.84 0.97 1.23 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.23 1.89 1.77 1.89 2.10 2.35 -11.87%

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