[SHANG] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.13%
YoY- 5.11%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 86,349 267,223 534,048 555,866 529,886 523,049 491,351 -25.13%
PBT -162,056 -49,404 83,580 116,030 106,564 138,032 127,366 -
Tax 30,363 12,196 -24,000 -23,089 -23,419 -17,209 -30,272 -
NP -131,693 -37,208 59,580 92,941 83,145 120,823 97,094 -
-
NP to SH -116,540 -31,977 52,071 80,933 76,996 111,504 93,056 -
-
Tax Rate - - 28.72% 19.90% 21.98% 12.47% 23.77% -
Total Cost 218,042 304,431 474,468 462,925 446,741 402,226 394,257 -9.39%
-
Net Worth 844,799 963,600 1,047,112 1,066,207 1,050,763 1,035,187 985,292 -2.52%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 52,800 66,000 66,000 61,600 61,600 52,800 -
Div Payout % - 0.00% 126.75% 81.55% 80.00% 55.24% 56.74% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 844,799 963,600 1,047,112 1,066,207 1,050,763 1,035,187 985,292 -2.52%
NOSH 440,000 440,000 440,000 440,000 440,000 440,000 440,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -152.51% -13.92% 11.16% 16.72% 15.69% 23.10% 19.76% -
ROE -13.79% -3.32% 4.97% 7.59% 7.33% 10.77% 9.44% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.62 60.73 121.37 126.33 120.43 118.87 111.67 -25.14%
EPS -26.49 -7.27 11.83 18.39 17.50 25.34 21.15 -
DPS 0.00 12.00 15.00 15.00 14.00 14.00 12.00 -
NAPS 1.92 2.19 2.3798 2.4232 2.3881 2.3527 2.2393 -2.52%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.62 60.73 121.37 126.33 120.43 118.87 111.67 -25.14%
EPS -26.49 -7.27 11.83 18.39 17.50 25.34 21.15 -
DPS 0.00 12.00 15.00 15.00 14.00 14.00 12.00 -
NAPS 1.92 2.19 2.3798 2.4232 2.3881 2.3527 2.2393 -2.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.55 4.06 5.20 5.76 5.12 5.25 6.28 -
P/RPS 18.09 6.69 4.28 4.56 4.25 4.42 5.62 21.48%
P/EPS -13.40 -55.87 43.94 31.31 29.26 20.72 29.69 -
EY -7.46 -1.79 2.28 3.19 3.42 4.83 3.37 -
DY 0.00 2.96 2.88 2.60 2.73 2.67 1.91 -
P/NAPS 1.85 1.85 2.19 2.38 2.14 2.23 2.80 -6.66%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 10/11/20 22/11/19 08/11/18 10/11/17 10/11/16 04/11/15 -
Price 3.39 4.15 5.00 5.69 5.10 5.28 6.00 -
P/RPS 17.27 6.83 4.12 4.50 4.23 4.44 5.37 21.47%
P/EPS -12.80 -57.10 42.25 30.93 29.14 20.84 28.37 -
EY -7.81 -1.75 2.37 3.23 3.43 4.80 3.52 -
DY 0.00 2.89 3.00 2.64 2.75 2.65 2.00 -
P/NAPS 1.77 1.89 2.10 2.35 2.14 2.24 2.68 -6.67%

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