[SHANG] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.5%
YoY- -264.45%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 222,125 163,132 128,730 86,349 116,715 106,337 172,092 18.60%
PBT -86,989 -112,582 -126,474 -162,056 -153,580 -167,714 -137,861 -26.49%
Tax 12,108 17,394 23,426 30,363 29,414 34,111 29,171 -44.44%
NP -74,881 -95,188 -103,048 -131,693 -124,166 -133,603 -108,690 -22.04%
-
NP to SH -67,036 -85,122 -91,752 -116,540 -109,429 -118,411 -96,808 -21.78%
-
Tax Rate - - - - - - - -
Total Cost 297,006 258,320 231,778 218,042 240,881 239,940 280,782 3.82%
-
Net Worth 805,200 805,200 818,400 844,799 866,800 888,799 906,399 -7.60%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 805,200 805,200 818,400 844,799 866,800 888,799 906,399 -7.60%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -33.71% -58.35% -80.05% -152.51% -106.38% -125.64% -63.16% -
ROE -8.33% -10.57% -11.21% -13.79% -12.62% -13.32% -10.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 50.48 37.08 29.26 19.62 26.53 24.17 39.11 18.60%
EPS -15.24 -19.35 -20.85 -26.49 -24.87 -26.91 -22.00 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.86 1.92 1.97 2.02 2.06 -7.60%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 50.48 37.08 29.26 19.62 26.53 24.17 39.11 18.60%
EPS -15.24 -19.35 -20.85 -26.49 -24.87 -26.91 -22.00 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.86 1.92 1.97 2.02 2.06 -7.60%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.28 3.34 3.32 3.55 3.68 3.65 4.02 -
P/RPS 6.50 9.01 11.35 18.09 13.87 15.10 10.28 -26.39%
P/EPS -21.53 -17.26 -15.92 -13.40 -14.80 -13.56 -18.27 11.60%
EY -4.64 -5.79 -6.28 -7.46 -6.76 -7.37 -5.47 -10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.83 1.78 1.85 1.87 1.81 1.95 -5.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 -
Price 3.39 3.38 3.45 3.39 3.60 3.67 3.77 -
P/RPS 6.72 9.12 11.79 17.27 13.57 15.19 9.64 -21.43%
P/EPS -22.25 -17.47 -16.54 -12.80 -14.48 -13.64 -17.13 19.10%
EY -4.49 -5.72 -6.04 -7.81 -6.91 -7.33 -5.84 -16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.85 1.85 1.77 1.83 1.82 1.83 0.72%

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