[SHANG] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 35.49%
YoY- 2.49%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 140,141 157,296 122,992 130,136 119,462 142,266 111,566 16.37%
PBT 15,292 44,217 21,898 28,253 12,196 41,922 21,846 -21.11%
Tax -1,898 -10,771 -6,988 -7,983 2,323 -9,538 -5,034 -47.71%
NP 13,394 33,446 14,910 20,270 14,519 32,384 16,812 -14.02%
-
NP to SH 9,523 29,988 13,284 19,403 14,321 29,884 16,106 -29.48%
-
Tax Rate 12.41% 24.36% 31.91% 28.26% -19.05% 22.75% 23.04% -
Total Cost 126,747 123,850 108,082 109,866 104,943 109,882 94,754 21.33%
-
Net Worth 1,061,236 1,050,763 1,033,736 1,068,364 1,048,740 1,035,187 1,018,512 2.76%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 52,800 - 13,200 - 48,400 - 13,200 151.34%
Div Payout % 554.45% - 99.37% - 337.97% - 81.96% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,061,236 1,050,763 1,033,736 1,068,364 1,048,740 1,035,187 1,018,512 2.76%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.56% 21.26% 12.12% 15.58% 12.15% 22.76% 15.07% -
ROE 0.90% 2.85% 1.29% 1.82% 1.37% 2.89% 1.58% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.85 35.75 27.95 29.58 27.15 32.33 25.36 16.35%
EPS 2.16 6.82 3.02 4.41 3.25 6.79 3.66 -29.57%
DPS 12.00 0.00 3.00 0.00 11.00 0.00 3.00 151.34%
NAPS 2.4119 2.3881 2.3494 2.4281 2.3835 2.3527 2.3148 2.76%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.85 35.75 27.95 29.58 27.15 32.33 25.36 16.35%
EPS 2.16 6.82 3.02 4.41 3.25 6.79 3.66 -29.57%
DPS 12.00 0.00 3.00 0.00 11.00 0.00 3.00 151.34%
NAPS 2.4119 2.3881 2.3494 2.4281 2.3835 2.3527 2.3148 2.76%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.07 5.12 5.03 5.04 5.24 5.25 5.17 -
P/RPS 15.92 14.32 17.99 17.04 19.30 16.24 20.39 -15.17%
P/EPS 234.25 75.12 166.61 114.29 160.99 77.30 141.24 39.98%
EY 0.43 1.33 0.60 0.87 0.62 1.29 0.71 -28.35%
DY 2.37 0.00 0.60 0.00 2.10 0.00 0.58 154.93%
P/NAPS 2.10 2.14 2.14 2.08 2.20 2.23 2.23 -3.91%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 10/11/17 17/08/17 18/05/17 28/02/17 10/11/16 23/08/16 -
Price 5.00 5.10 5.54 5.15 5.23 5.28 5.39 -
P/RPS 15.70 14.27 19.82 17.41 19.26 16.33 21.26 -18.25%
P/EPS 231.02 74.83 183.50 116.79 160.69 77.74 147.25 34.90%
EY 0.43 1.34 0.54 0.86 0.62 1.29 0.68 -26.26%
DY 2.40 0.00 0.54 0.00 2.10 0.00 0.56 163.14%
P/NAPS 2.07 2.14 2.36 2.12 2.19 2.24 2.33 -7.56%

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