[SHANG] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 7.59%
YoY- -2480.44%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 534,252 450,851 222,125 116,715 365,227 540,835 564,658 -0.91%
PBT 42,816 -2,961 -86,989 -153,580 6,276 92,198 119,983 -15.76%
Tax -18,513 -11,664 12,108 29,414 -800 -22,711 -28,085 -6.70%
NP 24,303 -14,625 -74,881 -124,166 5,476 69,487 91,898 -19.86%
-
NP to SH 18,491 -14,857 -67,036 -109,429 4,597 61,710 80,030 -21.64%
-
Tax Rate 43.24% - - - 12.75% 24.63% 23.41% -
Total Cost 509,949 465,476 297,006 240,881 359,751 471,348 472,760 1.26%
-
Net Worth 774,399 787,599 805,200 866,800 978,208 1,038,355 1,049,003 -4.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 44,000 - - - 52,800 66,000 66,000 -6.52%
Div Payout % 237.95% - - - 1,148.58% 106.95% 82.47% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 774,399 787,599 805,200 866,800 978,208 1,038,355 1,049,003 -4.92%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.55% -3.24% -33.71% -106.38% 1.50% 12.85% 16.27% -
ROE 2.39% -1.89% -8.33% -12.62% 0.47% 5.94% 7.63% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 121.42 102.47 50.48 26.53 83.01 122.92 128.33 -0.91%
EPS 4.20 -3.38 -15.24 -24.87 1.04 14.03 18.19 -21.65%
DPS 10.00 0.00 0.00 0.00 12.00 15.00 15.00 -6.52%
NAPS 1.76 1.79 1.83 1.97 2.2232 2.3599 2.3841 -4.92%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 121.42 102.47 50.48 26.53 83.01 122.92 128.33 -0.91%
EPS 4.20 -3.38 -15.24 -24.87 1.04 14.03 18.19 -21.65%
DPS 10.00 0.00 0.00 0.00 12.00 15.00 15.00 -6.52%
NAPS 1.76 1.79 1.83 1.97 2.2232 2.3599 2.3841 -4.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.21 2.33 3.28 3.68 4.18 5.54 5.67 -
P/RPS 1.82 2.27 6.50 13.87 5.04 4.51 4.42 -13.73%
P/EPS 52.59 -69.00 -21.53 -14.80 400.09 39.50 31.17 9.10%
EY 1.90 -1.45 -4.64 -6.76 0.25 2.53 3.21 -8.36%
DY 4.52 0.00 0.00 0.00 2.87 2.71 2.65 9.29%
P/NAPS 1.26 1.30 1.79 1.87 1.88 2.35 2.38 -10.04%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 29/08/22 30/08/21 26/08/20 28/08/19 29/08/18 -
Price 2.14 2.57 3.39 3.60 4.15 5.05 5.84 -
P/RPS 1.76 2.51 6.72 13.57 5.00 4.11 4.55 -14.62%
P/EPS 50.92 -76.11 -22.25 -14.48 397.22 36.01 32.11 7.98%
EY 1.96 -1.31 -4.49 -6.91 0.25 2.78 3.11 -7.39%
DY 4.67 0.00 0.00 0.00 2.89 2.97 2.57 10.45%
P/NAPS 1.22 1.44 1.85 1.83 1.87 2.14 2.45 -10.96%

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