[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 141,403 107,287 13,347 43,713 141,717 148,504 157,296 -1.75%
PBT 23,151 7,342 -32,510 -24,034 31,646 40,264 44,217 -10.21%
Tax -5,161 -1,311 6,881 5,932 -7,064 -5,775 -10,771 -11.53%
NP 17,990 6,031 -25,629 -18,102 24,582 34,489 33,446 -9.81%
-
NP to SH 15,622 6,062 -22,433 -15,322 21,252 30,891 29,988 -10.29%
-
Tax Rate 22.29% 17.86% - - 22.32% 14.34% 24.36% -
Total Cost 123,413 101,256 38,976 61,815 117,135 114,015 123,850 -0.05%
-
Net Worth 805,200 809,600 844,799 963,600 1,047,112 1,066,207 1,050,763 -4.33%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 805,200 809,600 844,799 963,600 1,047,112 1,066,207 1,050,763 -4.33%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.72% 5.62% -192.02% -41.41% 17.35% 23.22% 21.26% -
ROE 1.94% 0.75% -2.66% -1.59% 2.03% 2.90% 2.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.14 24.38 3.03 9.93 32.21 33.75 35.75 -1.75%
EPS 3.55 1.38 -5.10 -3.48 4.83 7.02 6.82 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.84 1.92 2.19 2.3798 2.4232 2.3881 -4.33%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.14 24.38 3.03 9.93 32.21 33.75 35.75 -1.75%
EPS 3.55 1.38 -5.10 -3.48 4.83 7.02 6.82 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.84 1.92 2.19 2.3798 2.4232 2.3881 -4.33%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.20 3.39 3.55 4.06 5.20 5.76 5.12 -
P/RPS 6.85 13.90 117.03 40.87 16.14 17.07 14.32 -11.55%
P/EPS 61.96 246.06 -69.63 -116.59 107.66 82.04 75.12 -3.15%
EY 1.61 0.41 -1.44 -0.86 0.93 1.22 1.33 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.84 1.85 1.85 2.19 2.38 2.14 -9.18%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 17/11/22 30/11/21 10/11/20 22/11/19 08/11/18 10/11/17 -
Price 2.26 3.48 3.39 4.15 5.00 5.69 5.10 -
P/RPS 7.03 14.27 111.76 41.77 15.52 16.86 14.27 -11.12%
P/EPS 63.65 252.59 -66.49 -119.18 103.52 81.05 74.83 -2.65%
EY 1.57 0.40 -1.50 -0.84 0.97 1.23 1.34 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.89 1.77 1.89 2.10 2.35 2.14 -8.81%

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