[SHANG] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -68.26%
YoY- 230.21%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 116,636 107,545 79,318 20,325 9,947 119,850 115,737 0.12%
PBT 4,438 6,458 -3,268 -28,861 -42,995 13,803 21,189 -22.91%
Tax -1,952 -3,395 460 5,746 10,443 -3,094 -4,648 -13.45%
NP 2,486 3,063 -2,808 -23,115 -32,552 10,709 16,541 -27.06%
-
NP to SH 1,952 2,625 -2,016 -20,102 -29,084 9,560 14,974 -28.77%
-
Tax Rate 43.98% 52.57% - - - 22.42% 21.94% -
Total Cost 114,150 104,482 82,126 43,440 42,499 109,141 99,196 2.36%
-
Net Worth 774,399 787,599 805,200 866,800 978,208 1,038,355 1,049,003 -4.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 13,200 - - - - 13,200 13,200 0.00%
Div Payout % 676.23% - - - - 138.08% 88.15% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 774,399 787,599 805,200 866,800 978,208 1,038,355 1,049,003 -4.92%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.13% 2.85% -3.54% -113.73% -327.25% 8.94% 14.29% -
ROE 0.25% 0.33% -0.25% -2.32% -2.97% 0.92% 1.43% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 26.51 24.44 18.03 4.62 2.26 27.24 26.30 0.13%
EPS 0.44 0.60 -0.46 -4.57 -6.61 2.17 3.40 -28.85%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 0.00%
NAPS 1.76 1.79 1.83 1.97 2.2232 2.3599 2.3841 -4.92%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 26.51 24.44 18.03 4.62 2.26 27.24 26.30 0.13%
EPS 0.44 0.60 -0.46 -4.57 -6.61 2.17 3.40 -28.85%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 0.00%
NAPS 1.76 1.79 1.83 1.97 2.2232 2.3599 2.3841 -4.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.21 2.33 3.28 3.68 4.18 5.54 5.67 -
P/RPS 8.34 9.53 18.20 79.67 184.90 20.34 21.56 -14.62%
P/EPS 498.16 390.55 -715.87 -80.55 -63.24 254.98 166.61 20.00%
EY 0.20 0.26 -0.14 -1.24 -1.58 0.39 0.60 -16.71%
DY 1.36 0.00 0.00 0.00 0.00 0.54 0.53 16.98%
P/NAPS 1.26 1.30 1.79 1.87 1.88 2.35 2.38 -10.04%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 29/08/22 30/08/21 26/08/20 28/08/19 29/08/18 -
Price 2.14 2.57 3.39 3.60 4.15 5.05 5.84 -
P/RPS 8.07 10.51 18.81 77.93 183.57 18.54 22.20 -15.50%
P/EPS 482.38 430.78 -739.88 -78.80 -62.78 232.43 171.60 18.78%
EY 0.21 0.23 -0.14 -1.27 -1.59 0.43 0.58 -15.56%
DY 1.40 0.00 0.00 0.00 0.00 0.59 0.51 18.31%
P/NAPS 1.22 1.44 1.85 1.83 1.87 2.14 2.45 -10.96%

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