[SHANG] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -14.24%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 550,565 508,559 500,253 513,679 511,225 469,572 429,731 4.21%
PBT 109,660 106,277 153,641 119,497 168,181 102,470 80,838 5.20%
Tax -27,640 -21,293 -15,375 -33,705 -28,373 -30,373 -21,307 4.42%
NP 82,020 84,984 138,266 85,792 139,808 72,097 59,531 5.48%
-
NP to SH 72,198 79,243 129,686 79,340 130,367 67,389 55,768 4.39%
-
Tax Rate 25.21% 20.04% 10.01% 28.21% 16.87% 29.64% 26.36% -
Total Cost 468,545 423,575 361,987 427,887 371,417 397,475 370,200 4.00%
-
Net Worth 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 834,911 4.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 66,000 61,600 61,600 52,800 79,200 44,000 39,613 8.87%
Div Payout % 91.42% 77.74% 47.50% 66.55% 60.75% 65.29% 71.03% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,061,236 1,048,740 1,031,843 954,975 954,843 868,911 834,911 4.07%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,145 -0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.90% 16.71% 27.64% 16.70% 27.35% 15.35% 13.85% -
ROE 6.80% 7.56% 12.57% 8.31% 13.65% 7.76% 6.68% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 125.13 115.58 113.69 116.75 116.19 106.72 97.63 4.21%
EPS 16.41 18.01 29.47 18.03 29.63 15.32 12.67 4.40%
DPS 15.00 14.00 14.00 12.00 18.00 10.00 9.00 8.87%
NAPS 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 1.8969 4.08%
Adjusted Per Share Value based on latest NOSH - 440,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 125.13 115.58 113.69 116.75 116.19 106.72 97.67 4.21%
EPS 16.41 18.01 29.47 18.03 29.63 15.32 12.67 4.40%
DPS 15.00 14.00 14.00 12.00 18.00 10.00 9.00 8.87%
NAPS 2.4119 2.3835 2.3451 2.1704 2.1701 1.9748 1.8975 4.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.07 5.24 5.80 7.50 6.76 4.10 2.43 -
P/RPS 4.05 4.53 5.10 6.42 5.82 3.84 2.49 8.43%
P/EPS 30.90 29.10 19.68 41.59 22.82 26.77 19.18 8.26%
EY 3.24 3.44 5.08 2.40 4.38 3.74 5.21 -7.60%
DY 2.96 2.67 2.41 1.60 2.66 2.44 3.70 -3.64%
P/NAPS 2.10 2.20 2.47 3.46 3.12 2.08 1.28 8.59%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 24/02/16 23/02/15 27/02/14 27/02/13 27/02/12 -
Price 5.00 5.23 5.67 6.80 6.74 3.80 2.65 -
P/RPS 4.00 4.52 4.99 5.82 5.80 3.56 2.71 6.69%
P/EPS 30.47 29.04 19.24 37.71 22.75 24.81 20.91 6.47%
EY 3.28 3.44 5.20 2.65 4.40 4.03 4.78 -6.07%
DY 3.00 2.68 2.47 1.76 2.67 2.63 3.40 -2.06%
P/NAPS 2.07 2.19 2.42 3.13 3.11 1.92 1.40 6.72%

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