[SHANG] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 91.74%
YoY- -3.46%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 142,129 398,925 415,725 410,424 389,097 366,301 388,629 -15.42%
PBT -64,502 76,370 100,738 94,368 94,081 109,690 101,821 -
Tax 15,592 -16,712 -21,191 -25,742 -23,616 -21,782 -25,215 -
NP -48,910 59,658 79,547 68,626 70,465 87,908 76,606 -
-
NP to SH -42,375 52,927 71,410 62,675 64,922 83,104 69,388 -
-
Tax Rate - 21.88% 21.04% 27.28% 25.10% 19.86% 24.76% -
Total Cost 191,039 339,267 336,178 341,798 318,632 278,393 312,023 -7.84%
-
Net Worth 963,600 1,047,112 1,066,207 1,050,763 1,035,187 985,292 945,031 0.32%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 13,200 13,200 13,200 13,200 13,200 13,200 -
Div Payout % - 24.94% 18.48% 21.06% 20.33% 15.88% 19.02% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 963,600 1,047,112 1,066,207 1,050,763 1,035,187 985,292 945,031 0.32%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -34.41% 14.95% 19.13% 16.72% 18.11% 24.00% 19.71% -
ROE -4.40% 5.05% 6.70% 5.96% 6.27% 8.43% 7.34% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.30 90.66 94.48 93.28 88.43 83.25 88.32 -15.42%
EPS -9.63 12.03 16.23 14.24 14.76 18.89 15.77 -
DPS 0.00 3.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 2.19 2.3798 2.4232 2.3881 2.3527 2.2393 2.1478 0.32%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.30 90.66 94.48 93.28 88.43 83.25 88.32 -15.42%
EPS -9.63 12.03 16.23 14.24 14.76 18.89 15.77 -
DPS 0.00 3.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 2.19 2.3798 2.4232 2.3881 2.3527 2.2393 2.1478 0.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 4.06 5.20 5.76 5.12 5.25 6.28 7.20 -
P/RPS 12.57 5.74 6.10 5.49 5.94 7.54 8.15 7.48%
P/EPS -42.16 43.23 35.49 35.94 35.58 33.25 45.66 -
EY -2.37 2.31 2.82 2.78 2.81 3.01 2.19 -
DY 0.00 0.58 0.52 0.59 0.57 0.48 0.42 -
P/NAPS 1.85 2.19 2.38 2.14 2.23 2.80 3.35 -9.41%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 10/11/20 22/11/19 08/11/18 10/11/17 10/11/16 04/11/15 12/11/14 -
Price 4.15 5.00 5.69 5.10 5.28 6.00 7.03 -
P/RPS 12.85 5.51 6.02 5.47 5.97 7.21 7.96 8.30%
P/EPS -43.09 41.57 35.06 35.80 35.78 31.77 44.58 -
EY -2.32 2.41 2.85 2.79 2.79 3.15 2.24 -
DY 0.00 0.60 0.53 0.59 0.57 0.50 0.43 -
P/NAPS 1.89 2.10 2.35 2.14 2.24 2.68 3.27 -8.72%

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