[SHANG] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 31.74%
YoY- 172.84%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 137,710 503,759 365,256 223,853 116,308 363,432 243,721 -31.62%
PBT 18,996 37,943 41,712 18,878 12,420 -38,541 -9,360 -
Tax -5,957 -17,487 -12,044 -6,883 -3,488 -6,196 -2,726 68.31%
NP 13,039 20,456 29,668 11,995 8,932 -44,737 -12,086 -
-
NP to SH 11,097 16,020 26,200 10,895 8,270 -40,710 -8,896 -
-
Tax Rate 31.36% 46.09% 28.87% 36.46% 28.08% - - -
Total Cost 124,671 483,303 335,588 211,858 107,376 408,169 255,807 -38.04%
-
Net Worth 805,200 796,399 805,200 787,599 787,599 778,799 809,600 -0.36%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 30,800 - - - - - -
Div Payout % - 192.26% - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 805,200 796,399 805,200 787,599 787,599 778,799 809,600 -0.36%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.47% 4.06% 8.12% 5.36% 7.68% -12.31% -4.96% -
ROE 1.38% 2.01% 3.25% 1.38% 1.05% -5.23% -1.10% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 31.30 114.49 83.01 50.88 26.43 82.60 55.39 -31.62%
EPS 2.52 3.64 5.95 2.48 1.88 -9.25 -2.02 -
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.81 1.83 1.79 1.79 1.77 1.84 -0.36%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 31.30 114.49 83.01 50.88 26.43 82.60 55.39 -31.62%
EPS 2.52 3.64 5.95 2.48 1.88 -9.25 -2.02 -
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.81 1.83 1.79 1.79 1.77 1.84 -0.36%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.03 2.21 2.20 2.33 2.90 3.45 3.39 -
P/RPS 6.49 1.93 2.65 4.58 10.97 4.18 6.12 3.98%
P/EPS 80.49 60.70 36.95 94.10 154.29 -37.29 -167.67 -
EY 1.24 1.65 2.71 1.06 0.65 -2.68 -0.60 -
DY 0.00 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 1.20 1.30 1.62 1.95 1.84 -28.58%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 21/11/23 28/08/23 30/05/23 27/02/23 17/11/22 -
Price 2.53 2.18 2.26 2.57 2.56 3.20 3.48 -
P/RPS 8.08 1.90 2.72 5.05 9.68 3.87 6.28 18.27%
P/EPS 100.32 59.88 37.95 103.79 136.20 -34.59 -172.12 -
EY 1.00 1.67 2.63 0.96 0.73 -2.89 -0.58 -
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.20 1.23 1.44 1.43 1.81 1.89 -18.89%

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