[SHANG] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.16%
YoY- 4.08%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 116,715 365,227 540,835 564,658 514,856 516,882 486,214 -21.14%
PBT -153,580 6,276 92,198 119,983 104,269 147,641 111,988 -
Tax 29,414 -800 -22,711 -28,085 -22,186 -15,121 -32,008 -
NP -124,166 5,476 69,487 91,898 82,083 132,520 79,980 -
-
NP to SH -109,429 4,597 61,710 80,030 76,892 123,344 75,270 -
-
Tax Rate - 12.75% 24.63% 23.41% 21.28% 10.24% 28.58% -
Total Cost 240,881 359,751 471,348 472,760 432,773 384,362 406,234 -8.33%
-
Net Worth 866,800 978,208 1,038,355 1,049,003 1,033,736 1,018,512 956,779 -1.63%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 52,800 66,000 66,000 61,600 61,600 52,800 -
Div Payout % - 1,148.58% 106.95% 82.47% 80.11% 49.94% 70.15% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 866,800 978,208 1,038,355 1,049,003 1,033,736 1,018,512 956,779 -1.63%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -106.38% 1.50% 12.85% 16.27% 15.94% 25.64% 16.45% -
ROE -12.62% 0.47% 5.94% 7.63% 7.44% 12.11% 7.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.53 83.01 122.92 128.33 117.01 117.47 110.50 -21.14%
EPS -24.87 1.04 14.03 18.19 17.48 28.03 17.11 -
DPS 0.00 12.00 15.00 15.00 14.00 14.00 12.00 -
NAPS 1.97 2.2232 2.3599 2.3841 2.3494 2.3148 2.1745 -1.63%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 26.53 83.01 122.92 128.33 117.01 117.47 110.50 -21.14%
EPS -24.87 1.04 14.03 18.19 17.48 28.03 17.11 -
DPS 0.00 12.00 15.00 15.00 14.00 14.00 12.00 -
NAPS 1.97 2.2232 2.3599 2.3841 2.3494 2.3148 2.1745 -1.63%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.68 4.18 5.54 5.67 5.03 5.17 6.45 -
P/RPS 13.87 5.04 4.51 4.42 4.30 4.40 5.84 15.49%
P/EPS -14.80 400.09 39.50 31.17 28.78 18.44 37.70 -
EY -6.76 0.25 2.53 3.21 3.47 5.42 2.65 -
DY 0.00 2.87 2.71 2.65 2.78 2.71 1.86 -
P/NAPS 1.87 1.88 2.35 2.38 2.14 2.23 2.97 -7.41%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 26/08/20 28/08/19 29/08/18 17/08/17 23/08/16 25/08/15 -
Price 3.60 4.15 5.05 5.84 5.54 5.39 6.30 -
P/RPS 13.57 5.00 4.11 4.55 4.73 4.59 5.70 15.53%
P/EPS -14.48 397.22 36.01 32.11 31.70 19.23 36.83 -
EY -6.91 0.25 2.78 3.11 3.15 5.20 2.72 -
DY 0.00 2.89 2.97 2.57 2.53 2.60 1.90 -
P/NAPS 1.83 1.87 2.14 2.45 2.36 2.33 2.90 -7.37%

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