[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 487,008 324,961 75,181 189,505 531,900 554,300 547,232 -1.92%
PBT 55,616 -12,480 -118,262 -86,002 101,826 134,317 125,824 -12.71%
Tax -16,058 -3,634 22,378 20,789 -22,282 -28,254 -34,322 -11.88%
NP 39,557 -16,114 -95,884 -65,213 79,544 106,062 91,501 -13.03%
-
NP to SH 34,933 -11,861 -82,809 -56,500 70,569 95,213 83,566 -13.52%
-
Tax Rate 28.87% - - - 21.88% 21.04% 27.28% -
Total Cost 447,450 341,075 171,065 254,718 452,356 448,237 455,730 -0.30%
-
Net Worth 805,200 809,600 844,799 963,600 1,047,112 1,066,207 1,050,763 -4.33%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 17,600 17,600 17,600 -
Div Payout % - - - - 24.94% 18.48% 21.06% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 805,200 809,600 844,799 963,600 1,047,112 1,066,207 1,050,763 -4.33%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.12% -4.96% -127.54% -34.41% 14.95% 19.13% 16.72% -
ROE 4.34% -1.47% -9.80% -5.86% 6.74% 8.93% 7.95% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 110.68 73.85 17.09 43.07 120.89 125.98 124.37 -1.92%
EPS 7.93 -2.69 -18.83 -12.84 16.04 21.64 18.99 -13.53%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 4.00 -
NAPS 1.83 1.84 1.92 2.19 2.3798 2.4232 2.3881 -4.33%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 110.68 73.85 17.09 43.07 120.89 125.98 124.37 -1.92%
EPS 7.93 -2.69 -18.83 -12.84 16.04 21.64 18.99 -13.53%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 4.00 -
NAPS 1.83 1.84 1.92 2.19 2.3798 2.4232 2.3881 -4.33%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.20 3.39 3.55 4.06 5.20 5.76 5.12 -
P/RPS 1.99 4.59 20.78 9.43 4.30 4.57 4.12 -11.41%
P/EPS 27.71 -125.75 -18.86 -31.62 32.42 26.62 26.96 0.45%
EY 3.61 -0.80 -5.30 -3.16 3.08 3.76 3.71 -0.45%
DY 0.00 0.00 0.00 0.00 0.77 0.69 0.78 -
P/NAPS 1.20 1.84 1.85 1.85 2.19 2.38 2.14 -9.18%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 17/11/22 30/11/21 10/11/20 22/11/19 08/11/18 10/11/17 -
Price 2.26 3.48 3.39 4.15 5.00 5.69 5.10 -
P/RPS 2.04 4.71 19.84 9.64 4.14 4.52 4.10 -10.97%
P/EPS 28.47 -129.09 -18.01 -32.32 31.18 26.29 26.85 0.98%
EY 3.51 -0.77 -5.55 -3.09 3.21 3.80 3.72 -0.96%
DY 0.00 0.00 0.00 0.00 0.80 0.70 0.78 -
P/NAPS 1.23 1.89 1.77 1.89 2.10 2.35 2.14 -8.81%

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