[SHANG] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.77%
YoY- -8.48%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 151,484 130,136 135,265 120,659 137,005 127,504 109,127 5.61%
PBT 39,285 28,253 30,313 35,248 40,263 34,701 25,083 7.76%
Tax -10,768 -7,983 -9,044 -8,483 -10,063 -8,905 -6,208 9.60%
NP 28,517 20,270 21,269 26,765 30,200 25,796 18,875 7.11%
-
NP to SH 25,545 19,403 18,932 25,569 27,939 23,829 18,406 5.61%
-
Tax Rate 27.41% 28.26% 29.84% 24.07% 24.99% 25.66% 24.75% -
Total Cost 122,967 109,866 113,996 93,894 106,805 101,708 90,252 5.28%
-
Net Worth 1,087,724 1,068,364 1,050,808 980,539 982,783 892,760 853,027 4.13%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,087,724 1,068,364 1,050,808 980,539 982,783 892,760 853,027 4.13%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.83% 15.58% 15.72% 22.18% 22.04% 20.23% 17.30% -
ROE 2.35% 1.82% 1.80% 2.61% 2.84% 2.67% 2.16% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.43 29.58 30.74 27.42 31.14 28.98 24.80 5.61%
EPS 5.81 4.41 4.30 5.81 6.35 5.42 4.18 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4721 2.4281 2.3882 2.2285 2.2336 2.029 1.9387 4.13%
Adjusted Per Share Value based on latest NOSH - 440,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.43 29.58 30.74 27.42 31.14 28.98 24.80 5.61%
EPS 5.81 4.41 4.30 5.81 6.35 5.42 4.18 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4721 2.4281 2.3882 2.2285 2.2336 2.029 1.9387 4.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.35 5.04 5.74 6.80 6.62 4.75 2.85 -
P/RPS 15.54 17.04 18.67 24.80 21.26 16.39 11.49 5.15%
P/EPS 92.15 114.29 133.40 117.02 104.26 87.71 68.13 5.15%
EY 1.09 0.87 0.75 0.85 0.96 1.14 1.47 -4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.08 2.40 3.05 2.96 2.34 1.47 6.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 18/05/16 19/05/15 20/05/14 20/05/13 18/05/12 -
Price 6.45 5.15 5.52 6.60 6.65 6.10 3.01 -
P/RPS 18.73 17.41 17.96 24.07 21.36 21.05 12.14 7.49%
P/EPS 111.10 116.79 128.29 113.58 104.73 112.64 71.95 7.50%
EY 0.90 0.86 0.78 0.88 0.95 0.89 1.39 -6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.12 2.31 2.96 2.98 3.01 1.55 9.06%

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