[SHANG] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -32.15%
YoY- 45.54%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 138,503 119,711 72,344 29,963 125,094 135,123 140,141 -0.19%
PBT -3,769 -29,181 -37,777 -73,359 15,098 7,210 15,292 -
Tax -5,443 -3,470 6,642 13,579 -3,396 -7,288 -1,898 19.18%
NP -9,212 -32,651 -31,135 -59,780 11,702 -78 13,394 -
-
NP to SH -10,180 -31,814 -29,645 -54,433 10,398 -856 9,523 -
-
Tax Rate - - - - 22.49% 101.08% 12.41% -
Total Cost 147,715 152,362 103,479 89,743 113,392 135,201 126,747 2.58%
-
Net Worth 796,399 778,799 818,400 906,399 1,055,955 1,065,108 1,061,236 -4.67%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 30,800 - - - 52,800 52,800 52,800 -8.58%
Div Payout % 0.00% - - - 507.79% 0.00% 554.45% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 796,399 778,799 818,400 906,399 1,055,955 1,065,108 1,061,236 -4.67%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -6.65% -27.27% -43.04% -199.51% 9.35% -0.06% 9.56% -
ROE -1.28% -4.09% -3.62% -6.01% 0.98% -0.08% 0.90% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 31.48 27.21 16.44 6.81 28.43 30.71 31.85 -0.19%
EPS -2.31 -7.23 -6.74 -12.37 2.36 -0.19 2.16 -
DPS 7.00 0.00 0.00 0.00 12.00 12.00 12.00 -8.58%
NAPS 1.81 1.77 1.86 2.06 2.3999 2.4207 2.4119 -4.67%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 31.48 27.21 16.44 6.81 28.43 30.71 31.85 -0.19%
EPS -2.31 -7.23 -6.74 -12.37 2.36 -0.19 2.16 -
DPS 7.00 0.00 0.00 0.00 12.00 12.00 12.00 -8.58%
NAPS 1.81 1.77 1.86 2.06 2.3999 2.4207 2.4119 -4.67%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.21 3.45 3.32 4.02 5.02 5.62 5.07 -
P/RPS 7.02 12.68 20.19 59.03 17.66 18.30 15.92 -12.75%
P/EPS -95.52 -47.71 -49.28 -32.49 212.43 -2,888.79 234.25 -
EY -1.05 -2.10 -2.03 -3.08 0.47 -0.03 0.43 -
DY 3.17 0.00 0.00 0.00 2.39 2.14 2.37 4.96%
P/NAPS 1.22 1.95 1.78 1.95 2.09 2.32 2.10 -8.65%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 28/02/22 25/02/21 28/02/20 28/02/19 27/02/18 -
Price 2.18 3.20 3.45 3.77 4.90 5.60 5.00 -
P/RPS 6.93 11.76 20.98 55.36 17.24 18.24 15.70 -12.73%
P/EPS -94.22 -44.26 -51.21 -30.47 207.35 -2,878.50 231.02 -
EY -1.06 -2.26 -1.95 -3.28 0.48 -0.03 0.43 -
DY 3.21 0.00 0.00 0.00 2.45 2.14 2.40 4.96%
P/NAPS 1.20 1.81 1.85 1.83 2.04 2.31 2.07 -8.68%

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