[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -68.66%
YoY- -13.43%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 524,019 398,925 257,208 137,358 550,848 415,725 267,221 56.47%
PBT 91,468 76,370 44,724 30,921 107,948 100,738 60,474 31.66%
Tax -20,108 -16,712 -9,648 -6,554 -28,479 -21,191 -15,416 19.32%
NP 71,360 59,658 35,076 24,367 79,469 79,547 45,058 35.75%
-
NP to SH 63,325 52,927 31,675 22,115 70,554 71,410 40,519 34.56%
-
Tax Rate 21.98% 21.88% 21.57% 21.20% 26.38% 21.04% 25.49% -
Total Cost 452,659 339,267 222,132 112,991 471,379 336,178 222,163 60.51%
-
Net Worth 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 0.44%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 66,000 13,200 13,200 - 66,000 13,200 13,200 191.54%
Div Payout % 104.22% 24.94% 41.67% - 93.55% 18.48% 32.58% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,055,955 1,047,112 1,038,355 1,081,168 1,065,108 1,066,207 1,049,003 0.44%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.62% 14.95% 13.64% 17.74% 14.43% 19.13% 16.86% -
ROE 6.00% 5.05% 3.05% 2.05% 6.62% 6.70% 3.86% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 119.10 90.66 58.46 31.22 125.19 94.48 60.73 56.48%
EPS 14.39 12.03 7.20 5.03 16.04 16.23 9.21 34.53%
DPS 15.00 3.00 3.00 0.00 15.00 3.00 3.00 191.54%
NAPS 2.3999 2.3798 2.3599 2.4572 2.4207 2.4232 2.3841 0.44%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 119.10 90.66 58.46 31.22 125.19 94.48 60.73 56.48%
EPS 14.39 12.03 7.20 5.03 16.04 16.23 9.21 34.53%
DPS 15.00 3.00 3.00 0.00 15.00 3.00 3.00 191.54%
NAPS 2.3999 2.3798 2.3599 2.4572 2.4207 2.4232 2.3841 0.44%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.02 5.20 5.54 5.57 5.62 5.76 5.67 -
P/RPS 4.22 5.74 9.48 17.84 4.49 6.10 9.34 -41.03%
P/EPS 34.88 43.23 76.96 110.82 35.05 35.49 61.57 -31.46%
EY 2.87 2.31 1.30 0.90 2.85 2.82 1.62 46.25%
DY 2.99 0.58 0.54 0.00 2.67 0.52 0.53 215.90%
P/NAPS 2.09 2.19 2.35 2.27 2.32 2.38 2.38 -8.27%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 28/08/19 29/05/19 28/02/19 08/11/18 29/08/18 -
Price 4.90 5.00 5.05 5.55 5.60 5.69 5.84 -
P/RPS 4.11 5.51 8.64 17.78 4.47 6.02 9.62 -43.18%
P/EPS 34.05 41.57 70.15 110.42 34.92 35.06 63.42 -33.86%
EY 2.94 2.41 1.43 0.91 2.86 2.85 1.58 51.11%
DY 3.06 0.60 0.59 0.00 2.68 0.53 0.51 229.11%
P/NAPS 2.04 2.10 2.14 2.26 2.31 2.35 2.45 -11.46%

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