[SHANG] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -32.15%
YoY- 45.54%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 107,287 79,318 57,116 72,344 13,347 20,325 22,714 181.24%
PBT 7,342 -3,268 -13,434 -37,777 -32,510 -28,861 -27,326 -
Tax -1,311 460 -1,875 6,642 6,881 5,746 4,157 -
NP 6,031 -2,808 -15,309 -31,135 -25,629 -23,115 -23,169 -
-
NP to SH 6,062 -2,016 -12,942 -29,645 -22,433 -20,102 -19,572 -
-
Tax Rate 17.86% - - - - - - -
Total Cost 101,256 82,126 72,425 103,479 38,976 43,440 45,883 69.42%
-
Net Worth 809,600 805,200 805,200 818,400 844,799 866,800 888,799 -6.02%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 809,600 805,200 805,200 818,400 844,799 866,800 888,799 -6.02%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.62% -3.54% -26.80% -43.04% -192.02% -113.73% -102.00% -
ROE 0.75% -0.25% -1.61% -3.62% -2.66% -2.32% -2.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.38 18.03 12.98 16.44 3.03 4.62 5.16 181.30%
EPS 1.38 -0.46 -2.94 -6.74 -5.10 -4.57 -4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.83 1.86 1.92 1.97 2.02 -6.02%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.38 18.03 12.98 16.44 3.03 4.62 5.16 181.30%
EPS 1.38 -0.46 -2.94 -6.74 -5.10 -4.57 -4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.83 1.86 1.92 1.97 2.02 -6.02%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.39 3.28 3.34 3.32 3.55 3.68 3.65 -
P/RPS 13.90 18.20 25.73 20.19 117.03 79.67 70.71 -66.15%
P/EPS 246.06 -715.87 -113.55 -49.28 -69.63 -80.55 -82.06 -
EY 0.41 -0.14 -0.88 -2.03 -1.44 -1.24 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.79 1.83 1.78 1.85 1.87 1.81 1.10%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 3.48 3.39 3.38 3.45 3.39 3.60 3.67 -
P/RPS 14.27 18.81 26.04 20.98 111.76 77.93 71.09 -65.68%
P/EPS 252.59 -739.88 -114.91 -51.21 -66.49 -78.80 -82.51 -
EY 0.40 -0.14 -0.87 -1.95 -1.50 -1.27 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.85 1.85 1.85 1.77 1.83 1.82 2.54%

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