[SHANG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -56.54%
YoY- -46.57%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 136,434 57,116 128,730 56,386 43,039 22,714 172,092 -14.37%
PBT -16,702 -13,434 -126,474 -88,697 -56,187 -27,326 -137,861 -75.61%
Tax -1,415 -1,875 23,426 16,784 9,903 4,157 29,171 -
NP -18,117 -15,309 -103,048 -71,913 -46,284 -23,169 -108,690 -69.81%
-
NP to SH -14,958 -12,942 -91,752 -62,107 -39,674 -19,572 -96,808 -71.30%
-
Tax Rate - - - - - - - -
Total Cost 154,551 72,425 231,778 128,299 89,323 45,883 280,782 -32.90%
-
Net Worth 805,200 805,200 818,400 844,799 866,800 888,799 906,399 -7.60%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 805,200 805,200 818,400 844,799 866,800 888,799 906,399 -7.60%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -13.28% -26.80% -80.05% -127.54% -107.54% -102.00% -63.16% -
ROE -1.86% -1.61% -11.21% -7.35% -4.58% -2.20% -10.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.01 12.98 29.26 12.82 9.78 5.16 39.11 -14.37%
EPS -3.40 -2.94 -20.85 -14.12 -9.02 -4.45 -22.00 -71.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.86 1.92 1.97 2.02 2.06 -7.60%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.01 12.98 29.26 12.82 9.78 5.16 39.11 -14.37%
EPS -3.40 -2.94 -20.85 -14.12 -9.02 -4.45 -22.00 -71.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.86 1.92 1.97 2.02 2.06 -7.60%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.28 3.34 3.32 3.55 3.68 3.65 4.02 -
P/RPS 10.58 25.73 11.35 27.70 37.62 70.71 10.28 1.94%
P/EPS -96.48 -113.55 -15.92 -25.15 -40.81 -82.06 -18.27 204.17%
EY -1.04 -0.88 -6.28 -3.98 -2.45 -1.22 -5.47 -67.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.83 1.78 1.85 1.87 1.81 1.95 -5.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 -
Price 3.39 3.38 3.45 3.39 3.60 3.67 3.77 -
P/RPS 10.93 26.04 11.79 26.45 36.80 71.09 9.64 8.75%
P/EPS -99.72 -114.91 -16.54 -24.02 -39.93 -82.51 -17.13 224.65%
EY -1.00 -0.87 -6.04 -4.16 -2.50 -1.21 -5.84 -69.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.85 1.85 1.77 1.83 1.82 1.83 0.72%

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