[SHANG] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 125.99%
YoY- 163.9%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 138,503 141,403 107,545 116,308 119,711 107,287 79,318 44.86%
PBT -3,769 23,151 6,458 12,420 -29,181 7,342 -3,268 9.94%
Tax -5,443 -5,161 -3,395 -3,488 -3,470 -1,311 460 -
NP -9,212 17,990 3,063 8,932 -32,651 6,031 -2,808 120.30%
-
NP to SH -10,180 15,622 2,625 8,270 -31,814 6,062 -2,016 193.46%
-
Tax Rate - 22.29% 52.57% 28.08% - 17.86% - -
Total Cost 147,715 123,413 104,482 107,376 152,362 101,256 82,126 47.74%
-
Net Worth 796,399 805,200 787,599 787,599 778,799 809,600 805,200 -0.72%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 30,800 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 796,399 805,200 787,599 787,599 778,799 809,600 805,200 -0.72%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -6.65% 12.72% 2.85% 7.68% -27.27% 5.62% -3.54% -
ROE -1.28% 1.94% 0.33% 1.05% -4.09% 0.75% -0.25% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.48 32.14 24.44 26.43 27.21 24.38 18.03 44.84%
EPS -2.31 3.55 0.60 1.88 -7.23 1.38 -0.46 192.38%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.79 1.79 1.77 1.84 1.83 -0.72%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 31.48 32.14 24.44 26.43 27.21 24.38 18.03 44.84%
EPS -2.31 3.55 0.60 1.88 -7.23 1.38 -0.46 192.38%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.79 1.79 1.77 1.84 1.83 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.21 2.20 2.33 2.90 3.45 3.39 3.28 -
P/RPS 7.02 6.85 9.53 10.97 12.68 13.90 18.20 -46.92%
P/EPS -95.52 61.96 390.55 154.29 -47.71 246.06 -715.87 -73.79%
EY -1.05 1.61 0.26 0.65 -2.10 0.41 -0.14 281.75%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.20 1.30 1.62 1.95 1.84 1.79 -22.49%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 21/11/23 28/08/23 30/05/23 27/02/23 17/11/22 29/08/22 -
Price 2.18 2.26 2.57 2.56 3.20 3.48 3.39 -
P/RPS 6.93 7.03 10.51 9.68 11.76 14.27 18.81 -48.51%
P/EPS -94.22 63.65 430.78 136.20 -44.26 252.59 -739.88 -74.59%
EY -1.06 1.57 0.23 0.73 -2.26 0.40 -0.14 284.16%
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.23 1.44 1.43 1.81 1.89 1.85 -25.00%

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