[SHANG] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 85.07%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 130,136 508,559 389,097 246,831 135,265 500,253 366,301 -49.80%
PBT 28,253 106,277 94,081 52,159 30,313 153,641 109,690 -59.48%
Tax -7,983 -21,293 -23,616 -14,078 -9,044 -15,375 -21,782 -48.75%
NP 20,270 84,984 70,465 38,081 21,269 138,266 87,908 -62.36%
-
NP to SH 19,403 79,243 64,922 35,038 18,932 129,686 83,104 -62.04%
-
Tax Rate 28.26% 20.04% 25.10% 26.99% 29.84% 10.01% 19.86% -
Total Cost 109,866 423,575 318,632 208,750 113,996 361,987 278,393 -46.16%
-
Net Worth 1,068,364 1,048,740 1,035,187 1,018,512 1,050,808 1,031,843 985,292 5.53%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 61,600 13,200 13,200 - 61,600 13,200 -
Div Payout % - 77.74% 20.33% 37.67% - 47.50% 15.88% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,068,364 1,048,740 1,035,187 1,018,512 1,050,808 1,031,843 985,292 5.53%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.58% 16.71% 18.11% 15.43% 15.72% 27.64% 24.00% -
ROE 1.82% 7.56% 6.27% 3.44% 1.80% 12.57% 8.43% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.58 115.58 88.43 56.10 30.74 113.69 83.25 -49.80%
EPS 4.41 18.01 14.76 7.96 4.30 29.47 18.89 -62.05%
DPS 0.00 14.00 3.00 3.00 0.00 14.00 3.00 -
NAPS 2.4281 2.3835 2.3527 2.3148 2.3882 2.3451 2.2393 5.53%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.58 115.58 88.43 56.10 30.74 113.69 83.25 -49.80%
EPS 4.41 18.01 14.76 7.96 4.30 29.47 18.89 -62.05%
DPS 0.00 14.00 3.00 3.00 0.00 14.00 3.00 -
NAPS 2.4281 2.3835 2.3527 2.3148 2.3882 2.3451 2.2393 5.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 5.04 5.24 5.25 5.17 5.74 5.80 6.28 -
P/RPS 17.04 4.53 5.94 9.22 18.67 5.10 7.54 72.12%
P/EPS 114.29 29.10 35.58 64.92 133.40 19.68 33.25 127.58%
EY 0.87 3.44 2.81 1.54 0.75 5.08 3.01 -56.25%
DY 0.00 2.67 0.57 0.58 0.00 2.41 0.48 -
P/NAPS 2.08 2.20 2.23 2.23 2.40 2.47 2.80 -17.96%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 28/02/17 10/11/16 23/08/16 18/05/16 24/02/16 04/11/15 -
Price 5.15 5.23 5.28 5.39 5.52 5.67 6.00 -
P/RPS 17.41 4.52 5.97 9.61 17.96 4.99 7.21 79.89%
P/EPS 116.79 29.04 35.78 67.69 128.29 19.24 31.77 138.00%
EY 0.86 3.44 2.79 1.48 0.78 5.20 3.15 -57.88%
DY 0.00 2.68 0.57 0.56 0.00 2.47 0.50 -
P/NAPS 2.12 2.19 2.24 2.33 2.31 2.42 2.68 -14.45%

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