[SHANG] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 60.35%
YoY- 85.68%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 537,153 487,008 324,961 75,181 189,505 531,900 554,300 -0.52%
PBT 72,710 55,616 -12,480 -118,262 -86,002 101,826 134,317 -9.71%
Tax -20,801 -16,058 -3,634 22,378 20,789 -22,282 -28,254 -4.97%
NP 51,909 39,557 -16,114 -95,884 -65,213 79,544 106,062 -11.21%
-
NP to SH 44,372 34,933 -11,861 -82,809 -56,500 70,569 95,213 -11.93%
-
Tax Rate 28.61% 28.87% - - - 21.88% 21.04% -
Total Cost 485,244 447,450 341,075 171,065 254,718 452,356 448,237 1.32%
-
Net Worth 787,599 805,200 809,600 844,799 963,600 1,047,112 1,066,207 -4.91%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 17,600 - - - - 17,600 17,600 0.00%
Div Payout % 39.66% - - - - 24.94% 18.48% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 787,599 805,200 809,600 844,799 963,600 1,047,112 1,066,207 -4.91%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.66% 8.12% -4.96% -127.54% -34.41% 14.95% 19.13% -
ROE 5.63% 4.34% -1.47% -9.80% -5.86% 6.74% 8.93% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 122.08 110.68 73.85 17.09 43.07 120.89 125.98 -0.52%
EPS 10.08 7.93 -2.69 -18.83 -12.84 16.04 21.64 -11.94%
DPS 4.00 0.00 0.00 0.00 0.00 4.00 4.00 0.00%
NAPS 1.79 1.83 1.84 1.92 2.19 2.3798 2.4232 -4.91%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 122.08 110.68 73.85 17.09 43.07 120.89 125.98 -0.52%
EPS 10.08 7.93 -2.69 -18.83 -12.84 16.04 21.64 -11.94%
DPS 4.00 0.00 0.00 0.00 0.00 4.00 4.00 0.00%
NAPS 1.79 1.83 1.84 1.92 2.19 2.3798 2.4232 -4.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.08 2.20 3.39 3.55 4.06 5.20 5.76 -
P/RPS 1.70 1.99 4.59 20.78 9.43 4.30 4.57 -15.18%
P/EPS 20.63 27.71 -125.75 -18.86 -31.62 32.42 26.62 -4.15%
EY 4.85 3.61 -0.80 -5.30 -3.16 3.08 3.76 4.32%
DY 1.92 0.00 0.00 0.00 0.00 0.77 0.69 18.57%
P/NAPS 1.16 1.20 1.84 1.85 1.85 2.19 2.38 -11.27%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 21/11/23 17/11/22 30/11/21 10/11/20 22/11/19 08/11/18 -
Price 1.97 2.26 3.48 3.39 4.15 5.00 5.69 -
P/RPS 1.61 2.04 4.71 19.84 9.64 4.14 4.52 -15.79%
P/EPS 19.53 28.47 -129.09 -18.01 -32.32 31.18 26.29 -4.82%
EY 5.12 3.51 -0.77 -5.55 -3.09 3.21 3.80 5.08%
DY 2.03 0.00 0.00 0.00 0.00 0.80 0.70 19.39%
P/NAPS 1.10 1.23 1.89 1.77 1.89 2.10 2.35 -11.87%

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