[SHANG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.19%
YoY- -8.89%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 415,725 267,221 151,484 550,565 410,424 253,128 130,136 116.75%
PBT 100,738 60,474 39,285 109,660 94,368 50,151 28,253 133.21%
Tax -21,191 -15,416 -10,768 -27,640 -25,742 -14,971 -7,983 91.60%
NP 79,547 45,058 28,517 82,020 68,626 35,180 20,270 148.59%
-
NP to SH 71,410 40,519 25,545 72,198 62,675 32,687 19,403 138.18%
-
Tax Rate 21.04% 25.49% 27.41% 25.21% 27.28% 29.85% 28.26% -
Total Cost 336,178 222,163 122,967 468,545 341,798 217,948 109,866 110.62%
-
Net Worth 1,066,207 1,049,003 1,087,724 1,061,236 1,050,763 1,033,736 1,068,364 -0.13%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,200 13,200 - 66,000 13,200 13,200 - -
Div Payout % 18.48% 32.58% - 91.42% 21.06% 40.38% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,066,207 1,049,003 1,087,724 1,061,236 1,050,763 1,033,736 1,068,364 -0.13%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.13% 16.86% 18.83% 14.90% 16.72% 13.90% 15.58% -
ROE 6.70% 3.86% 2.35% 6.80% 5.96% 3.16% 1.82% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.48 60.73 34.43 125.13 93.28 57.53 29.58 116.73%
EPS 16.23 9.21 5.81 16.41 14.24 7.43 4.41 138.18%
DPS 3.00 3.00 0.00 15.00 3.00 3.00 0.00 -
NAPS 2.4232 2.3841 2.4721 2.4119 2.3881 2.3494 2.4281 -0.13%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.48 60.73 34.43 125.13 93.28 57.53 29.58 116.73%
EPS 16.23 9.21 5.81 16.41 14.24 7.43 4.41 138.18%
DPS 3.00 3.00 0.00 15.00 3.00 3.00 0.00 -
NAPS 2.4232 2.3841 2.4721 2.4119 2.3881 2.3494 2.4281 -0.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 5.76 5.67 5.35 5.07 5.12 5.03 5.04 -
P/RPS 6.10 9.34 15.54 4.05 5.49 8.74 17.04 -49.55%
P/EPS 35.49 61.57 92.15 30.90 35.94 67.71 114.29 -54.11%
EY 2.82 1.62 1.09 3.24 2.78 1.48 0.87 118.86%
DY 0.52 0.53 0.00 2.96 0.59 0.60 0.00 -
P/NAPS 2.38 2.38 2.16 2.10 2.14 2.14 2.08 9.38%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 29/08/18 17/05/18 27/02/18 10/11/17 17/08/17 18/05/17 -
Price 5.69 5.84 6.45 5.00 5.10 5.54 5.15 -
P/RPS 6.02 9.62 18.73 4.00 5.47 9.63 17.41 -50.70%
P/EPS 35.06 63.42 111.10 30.47 35.80 74.57 116.79 -55.13%
EY 2.85 1.58 0.90 3.28 2.79 1.34 0.86 122.11%
DY 0.53 0.51 0.00 3.00 0.59 0.54 0.00 -
P/NAPS 2.35 2.45 2.61 2.07 2.14 2.36 2.12 7.10%

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