SHANGRI-LA HOTELS (M) BHD

KLSE (MYR): SHANG (5517)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.43

Today's Change

+0.09 (2.69%)

Day's Change

3.43 - 3.43

Trading Volume

50,000

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 228,464 163,132 128,730 172,092 524,019 550,848 550,565 508,559 500,253 513,679 511,225 469,572 -13.38%
PBT -53,736 -112,582 -126,474 -137,861 91,468 107,948 109,660 106,277 153,641 119,497 168,181 102,470 -
Tax -7,500 17,394 23,426 29,171 -20,108 -28,479 -27,640 -21,293 -15,375 -33,705 -28,373 -30,373 -
NP -61,236 -95,188 -103,048 -108,690 71,360 79,469 82,020 84,984 138,266 85,792 139,808 72,097 -
-
NP to SH -51,768 -85,122 -91,752 -96,808 63,325 70,554 72,198 79,243 129,686 79,340 130,367 67,389 -
-
Tax Rate - - - - 21.98% 26.38% 25.21% 20.04% 10.01% 28.21% 16.87% 29.64% -
Total Cost 289,700 258,320 231,778 280,782 452,659 471,379 468,545 423,575 361,987 427,887 371,417 397,475 -5.81%
-
Net Worth 805,200 805,200 818,400 906,399 1,055,955 1,065,108 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 -0.66%
Dividend
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 66,000 66,000 66,000 61,600 61,600 52,800 79,200 44,000 -
Div Payout % - - - - 104.22% 93.55% 91.42% 77.74% 47.50% 66.55% 60.75% 65.29% -
Equity
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 805,200 805,200 818,400 906,399 1,055,955 1,065,108 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 -0.66%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -26.80% -58.35% -80.05% -63.16% 13.62% 14.43% 14.90% 16.71% 27.64% 16.70% 27.35% 15.35% -
ROE -6.43% -10.57% -11.21% -10.68% 6.00% 6.62% 6.80% 7.56% 12.57% 8.31% 13.65% 7.76% -
Per Share
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.92 37.08 29.26 39.11 119.10 125.19 125.13 115.58 113.69 116.75 116.19 106.72 -13.38%
EPS -11.76 -19.35 -20.85 -22.00 14.39 16.04 16.41 18.01 29.47 18.03 29.63 15.32 -
DPS 0.00 0.00 0.00 0.00 15.00 15.00 15.00 14.00 14.00 12.00 18.00 10.00 -
NAPS 1.83 1.83 1.86 2.06 2.3999 2.4207 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 -0.66%
Adjusted Per Share Value based on latest NOSH - 440,000
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.92 37.08 29.26 39.11 119.10 125.19 125.13 115.58 113.69 116.75 116.19 106.72 -13.38%
EPS -11.76 -19.35 -20.85 -22.00 14.39 16.04 16.41 18.01 29.47 18.03 29.63 15.32 -
DPS 0.00 0.00 0.00 0.00 15.00 15.00 15.00 14.00 14.00 12.00 18.00 10.00 -
NAPS 1.83 1.83 1.86 2.06 2.3999 2.4207 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 -0.66%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/22 31/03/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.34 3.34 3.32 4.02 5.02 5.62 5.07 5.24 5.80 7.50 6.76 4.10 -
P/RPS 6.43 9.01 11.35 10.28 4.22 4.49 4.05 4.53 5.10 6.42 5.82 3.84 12.78%
P/EPS -28.39 -17.26 -15.92 -18.27 34.88 35.05 30.90 29.10 19.68 41.59 22.82 26.77 -
EY -3.52 -5.79 -6.28 -5.47 2.87 2.85 3.24 3.44 5.08 2.40 4.38 3.74 -
DY 0.00 0.00 0.00 0.00 2.99 2.67 2.96 2.67 2.41 1.60 2.66 2.44 -
P/NAPS 1.83 1.83 1.78 1.95 2.09 2.32 2.10 2.20 2.47 3.46 3.12 2.08 -1.71%
Price Multiplier on Announcement Date
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/05/22 30/05/22 28/02/22 25/02/21 28/02/20 28/02/19 27/02/18 28/02/17 24/02/16 23/02/15 27/02/14 27/02/13 -
Price 3.38 3.38 3.45 3.77 4.90 5.60 5.00 5.23 5.67 6.80 6.74 3.80 -
P/RPS 6.51 9.12 11.79 9.64 4.11 4.47 4.00 4.52 4.99 5.82 5.80 3.56 14.22%
P/EPS -28.73 -17.47 -16.54 -17.13 34.05 34.92 30.47 29.04 19.24 37.71 22.75 24.81 -
EY -3.48 -5.72 -6.04 -5.84 2.94 2.86 3.28 3.44 5.20 2.65 4.40 4.03 -
DY 0.00 0.00 0.00 0.00 3.06 2.68 3.00 2.68 2.47 1.76 2.67 2.63 -
P/NAPS 1.85 1.85 1.85 1.83 2.04 2.31 2.07 2.19 2.42 3.13 3.11 1.92 -0.41%

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
1 person likes this. Showing 50 of 95 comments

stingray_ea

..p..

2020-03-20 10:43

Live4Tea

When to pick up?

2020-04-23 17:27

Good123

GENEVA (July 1): The global tourism industry will lose at least US$1.2 trillion this year, amid crippling travel restrictions and consumer wariness during the coronavirus pandemic, according to a report Wednesday from the United Nations Conference on Trade and Development.

The losses, equal to 1.5% of the world economy, could balloon to S$3.3 trillion if the hit to international leisure travel persists until March 2021, with the harshest effects afflicting developing and island nations, according to the Geneva-based agency’s report.

The collapse of tourism could cost Jamaica 11% of its gross domestic product and reduce Thailand’s GDP by 9%, UNCTAD said. Other hot spots like Kenya, Egypt and Malaysia could lose more than 3% of their GDP, the report said.

Relying on Tourists

The lost revenue may translate into a sharp rise in unemployment in those countries with the potential for wages to drop by 12% in Thailand, 11% in Jamaica and 9% in Croatia.

Wealthier nations with more diversified economies like France, Greece, Italy, Portugal, Spain and the US also stand to lose billions of dollars in tourism revenue, the report said.

2020-07-01 23:02

stingray_ea

stingray_ea klci superman tut tut

(23/02/2020) 4.98 ---------> (6/09/2020) 4.01


====================
23/02/2020 9:39 PM
stingray_ea 2

24/02/2020 1:26 PM
stingray_ea Vempire

20/03/2020 10:43 AM
stingray_ea ..p..
====================

2020-09-06 15:25

Sailangking

this counter very firm..

2020-10-18 18:51

Foker

Of course la, Robert kuok company very strong reputation. Even share price won't lousy wan

2020-10-18 18:58

orang gila

look beyond 2021 and start positioning for an earnings recovery in 2022

2021-02-24 07:55

limkokthye

Wait for 1.00

2021-03-18 12:10

iFag

wait for 0.005

2021-03-18 13:27

Maxsuper

..... next counter to fly?

2021-03-18 14:08

hantamking

Alot of Hidden Stock soon will go up ^^ Spare money buy and hold until year end ^^

2021-03-19 18:18

Maxsuper

... very quiet here..... just like when AA @0.53 n Genting @3.00

2021-03-20 12:49

Maxsuper

..... very very quiet here.... soon it will be bz....

2021-03-21 12:33

Maxsuper

..... easily up 20% by Jan 2022.....

2021-03-23 21:57

Maxsuper

.... very good support........ next to fly...

2021-03-24 12:05

Maxsuper

..... coming coming...... slowly

2021-03-25 18:01

Maxsuper

... this sleeping recovery will awaken soon..

2021-03-28 17:38

Maxsuper

..... coming.....

2021-04-02 14:23

simon9018

any sleep/Hidden Stock soon will go up?may recommended?

2021-04-08 12:09

AngryBird

Shang got Robert Kuok, steady bombibi

2021-04-15 16:42

simon9018

keep collect their stock when below than 3.65

2021-04-15 17:59

AngryBird

exactly, even crisis also wont drop too much for this stock, too stable

2021-04-15 18:38

Pang

Not much people selling @AngryBird

2021-04-27 21:14

kinuxian

Cash & cash equivalent 276mil at 2019, 129mil at 2020. At such burning rate, cash on hand potentially going to depleted by Q3 unless more aggressive cost cutting. 1H21 likely remained in RED and pretty amazing its still traded way above P/B.

2021-04-30 17:43

ivanlau

based on current market sentiment, afraid it will further drop to rm 3.2 ........ today closing 3.69

2021-05-08 20:28

Banana John

most likely below rm3

2021-05-31 20:17

Maxsuper

...... coming...

2021-06-01 15:32

Maxsuper

... what's latest QR?

2021-06-08 11:31

IronShirt

atleast 2 more Quarters of losses....Robert Kuok also cock, cock

2021-07-21 15:58

Banana John

this pandamic at least last for 3 years 8 months. need to find best timing enter

2021-08-18 08:13

Fabien _the efficient capital allocator

Bought some SHANG. Laggard for tourism recovery play

2021-10-12 19:47

DickyMe

Post removed.Why?

2021-11-02 18:22

ivanlau

------- quote ----

Stock: [SHANG]: SHANGRI-LA HOTELS MALAYSIA BHD

May 8, 2021 8:28 PM | Report Abuse

based on current market sentiment, afraid it will further drop to rm 3.2 ........ today closing 3.69

------- unquote -----

today closing 3.20 !!!

2021-12-08 21:34

Mr.Sm Invest123

Post removed.Why?

2021-12-09 22:18

hoot9yi

i feel it coming. slowly accumulate
3.2 done check in rasa sayang
3.0 next batch will check in KL shangri la

2021-12-24 12:39

Najib Zamry

SHANG is coming?

2022-01-04 17:29

Why2TellMeWhy

rasa sayang's penang parking lot is full end of last year and buffett is operating. recovery on the way? hehe

2022-01-26 15:15

Why2TellMeWhy

finally Malaysia international borders quarantine free reopening by 1st of Mar. will you recover now?

2022-02-08 15:40

Najib Zamry

Mari mari

2022-02-16 21:09

hoot9yi

Im gonna extend my stay in Shangri LA. until they upgrade me to President Suites.

2022-02-18 08:59

Durian24

Hahahaha... Which Shangri-la you going to stay?

2022-02-18 15:05

meobamah

this tai ko gonna wake up soon......

2022-02-18 16:35

Why2TellMeWhy

borders reopen means travel floodgate opening after more than 2 years of restrictions...

2022-02-21 10:34

Why2TellMeWhy

eastern & oriental berhad report is out. looks like recovery on the way. international borders reopening in Mar will boost the price?

extracted from eastern and oriental report:
The hospitality segment recorded revenue of RM16.6 million for the financial period ended 31 December 2021 as compared to RM13.2 million. This marked an increase of RM3.4 million or 25.8%. The increase in revenue was mainly due to higher revenue generated as the interstate travel ban have been lifted for local tourists.

2022-02-23 14:12

apple168

我们等你,等了好久,终于等到了!

2022-02-23 22:00

Why2TellMeWhy

avillion report is out. showing same situation as e&o; showing recovery. let's wait for Shang's report which is estimated to be released by tomorrow :)

2022-02-24 10:40

Why2TellMeWhy

great impact on its business with easing restriction based on the results. better quarters ahead :)

2022-03-01 08:42

ericsson1

Tourists already fully book Shangri-la Hotel

2022-04-04 09:05

VTrade

Lets Go party

2022-04-05 10:43

apple168

Another sad stock that we holding so far… time to say goodbye…

2022-04-27 21:10

Post a Comment