[SHANG] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -22.32%
YoY- -373.84%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 128,730 86,349 116,715 106,337 172,092 267,223 365,227 -50.00%
PBT -126,474 -162,056 -153,580 -167,714 -137,861 -49,404 6,276 -
Tax 23,426 30,363 29,414 34,111 29,171 12,196 -800 -
NP -103,048 -131,693 -124,166 -133,603 -108,690 -37,208 5,476 -
-
NP to SH -91,752 -116,540 -109,429 -118,411 -96,808 -31,977 4,597 -
-
Tax Rate - - - - - - 12.75% -
Total Cost 231,778 218,042 240,881 239,940 280,782 304,431 359,751 -25.34%
-
Net Worth 818,400 844,799 866,800 888,799 906,399 963,600 978,208 -11.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - 52,800 52,800 -
Div Payout % - - - - - 0.00% 1,148.58% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 818,400 844,799 866,800 888,799 906,399 963,600 978,208 -11.18%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -80.05% -152.51% -106.38% -125.64% -63.16% -13.92% 1.50% -
ROE -11.21% -13.79% -12.62% -13.32% -10.68% -3.32% 0.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.26 19.62 26.53 24.17 39.11 60.73 83.01 -50.00%
EPS -20.85 -26.49 -24.87 -26.91 -22.00 -7.27 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 1.86 1.92 1.97 2.02 2.06 2.19 2.2232 -11.18%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.26 19.62 26.53 24.17 39.11 60.73 83.01 -50.00%
EPS -20.85 -26.49 -24.87 -26.91 -22.00 -7.27 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 1.86 1.92 1.97 2.02 2.06 2.19 2.2232 -11.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.32 3.55 3.68 3.65 4.02 4.06 4.18 -
P/RPS 11.35 18.09 13.87 15.10 10.28 6.69 5.04 71.55%
P/EPS -15.92 -13.40 -14.80 -13.56 -18.27 -55.87 400.09 -
EY -6.28 -7.46 -6.76 -7.37 -5.47 -1.79 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 2.96 2.87 -
P/NAPS 1.78 1.85 1.87 1.81 1.95 1.85 1.88 -3.56%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 10/11/20 26/08/20 -
Price 3.45 3.39 3.60 3.67 3.77 4.15 4.15 -
P/RPS 11.79 17.27 13.57 15.19 9.64 6.83 5.00 76.88%
P/EPS -16.54 -12.80 -14.48 -13.64 -17.13 -57.10 397.22 -
EY -6.04 -7.81 -6.91 -7.33 -5.84 -1.75 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 2.89 2.89 -
P/NAPS 1.85 1.77 1.83 1.82 1.83 1.89 1.87 -0.71%

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