Loading...

Central Plaza Hotel

BST:C0P
Snowflake Description

Adequate balance sheet with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
C0P
BST
฿49B
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Central Plaza Hotel Public Company Limited, together with its subsidiaries, operates in the hotel business in Thailand and internationally. The last earnings update was 34 days ago. More info.


Add to Portfolio Compare Print
  • Central Plaza Hotel has significant price volatility in the past 3 months.
C0P Share Price and Events
7 Day Returns
2.3%
BST:C0P
0.1%
DE Hospitality
0.3%
DE Market
1 Year Returns
-20.9%
BST:C0P
-52.1%
DE Hospitality
-11.7%
DE Market
C0P Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Central Plaza Hotel (C0P) 2.3% 2.7% -12.6% -20.9% 4.7% 27.3%
DE Hospitality 0.1% -7.8% -10.1% -52.1% -28.9% -25.1%
DE Market 0.3% -2.8% -0.8% -11.7% 12.2% 6.1%
1 Year Return vs Industry and Market
  • C0P outperformed the Hospitality industry which returned -52.1% over the past year.
  • C0P underperformed the Market in Germany which returned -11.7% over the past year.
Price Volatility
C0P
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Central Plaza Hotel's competitors could be found in our database.

Value

 Is Central Plaza Hotel undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Central Plaza Hotel to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Central Plaza Hotel.

BST:C0P Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 16 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.3%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BST:C0P
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.92
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.92 (1 + (1- 20%) (14.26%))
1.017
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.02
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.017 * 5.96%)
6.29%

Discounted Cash Flow Calculation for BST:C0P using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Central Plaza Hotel is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BST:C0P DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 6.29%)
2019 -1,350.83 Analyst x4 -1,270.91
2020 -949.63 Analyst x4 -840.59
2021 2,254.75 Analyst x6 1,877.79
2022 2,451.67 Est @ 8.73% 1,920.99
2023 2,603.22 Est @ 6.18% 1,919.08
2024 2,717.65 Est @ 4.4% 1,884.91
2025 2,803.13 Est @ 3.15% 1,829.18
2026 2,866.77 Est @ 2.27% 1,760.04
2027 2,914.29 Est @ 1.66% 1,683.36
2028 2,950.09 Est @ 1.23% 1,603.23
Present value of next 10 years cash flows ฿12,367.07
BST:C0P DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ฿2,950.09 × (1 + 0.23%) ÷ (6.29% – 0.23%)
฿48,793.03
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿48,793.03 ÷ (1 + 6.29%)10
฿26,516.65
BST:C0P Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿12,367.07 + ฿26,516.65
฿38,883.73
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿38,883.73 / 1,350.00
฿28.8
BST:C0P Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:C0P represents 0.02749x of SET:CENTEL
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.02749x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 28.80 x 0.02749
€0.79
Value per share (EUR) From above. €0.79
Current discount Discount to share price of €1.00
= -1 x (€1.00 - €0.79) / €0.79
-25.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Central Plaza Hotel is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Central Plaza Hotel's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Central Plaza Hotel's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:C0P PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in THB ฿1.57
SET:CENTEL Share Price ** SET (2019-06-14) in THB ฿36.25
Germany Hospitality Industry PE Ratio Median Figure of 10 Publicly-Listed Hospitality Companies 18.98x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.7x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Central Plaza Hotel.

BST:C0P PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:CENTEL Share Price ÷ EPS (both in THB)

= 36.25 ÷ 1.57

23.08x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Central Plaza Hotel is overvalued based on earnings compared to the DE Hospitality industry average.
  • Central Plaza Hotel is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Central Plaza Hotel's expected growth come at a high price?
Raw Data
BST:C0P PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 23.08x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 16 Analysts
10.9%per year
Germany Hospitality Industry PEG Ratio Median Figure of 5 Publicly-Listed Hospitality Companies 1.31x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.47x

*Line of best fit is calculated by linear regression .

BST:C0P PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 23.08x ÷ 10.9%

2.12x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Central Plaza Hotel is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Central Plaza Hotel's assets?
Raw Data
BST:C0P PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in THB ฿10.15
SET:CENTEL Share Price * SET (2019-06-14) in THB ฿36.25
Germany Hospitality Industry PB Ratio Median Figure of 13 Publicly-Listed Hospitality Companies 2.06x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.76x
BST:C0P PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:CENTEL Share Price ÷ Book Value per Share (both in THB)

= 36.25 ÷ 10.15

3.57x

* Primary Listing of Central Plaza Hotel.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Central Plaza Hotel is overvalued based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess Central Plaza Hotel's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. Central Plaza Hotel has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Central Plaza Hotel expected to perform in the next 1 to 3 years based on estimates from 16 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
10.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Central Plaza Hotel expected to grow at an attractive rate?
  • Central Plaza Hotel's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Central Plaza Hotel's earnings growth is positive but not above the Germany market average.
  • Central Plaza Hotel's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
BST:C0P Future Growth Rates Data Sources
Data Point Source Value (per year)
BST:C0P Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 16 Analysts 10.9%
BST:C0P Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 16 Analysts 7.5%
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 18.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BST:C0P Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 16 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:C0P Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 25,745 5,579 2,746 12
2020-12-31 23,835 5,024 2,450 14
2019-12-31 22,126 4,834 2,210 12
BST:C0P Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-03-31 21,705 4,371 2,120
2018-12-31 21,703 4,213 2,178
2018-09-30 21,459 4,635 2,138
2018-06-30 21,018 4,459 2,065
2018-03-31 20,626 4,693 2,091
2017-12-31 20,230 4,782 1,991
2017-09-30 19,956 4,499 1,966
2017-06-30 19,815 4,290 1,919
2017-03-31 19,879 4,185 1,875
2016-12-31 19,864 4,165 1,850
2016-09-30 19,945 4,363 1,724
2016-06-30 19,738 4,381 1,695

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Central Plaza Hotel's earnings are expected to grow by 10.9% yearly, however this is not considered high growth (20% yearly).
  • Central Plaza Hotel's revenue is expected to grow by 7.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BST:C0P Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 16 Analyst Estimates (S&P Global) See Below

All data from Central Plaza Hotel Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:C0P Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 2.02 2.25 1.88 11.00
2020-12-31 1.80 2.01 1.60 13.00
2019-12-31 1.62 1.70 1.51 12.00
BST:C0P Past Financials Data
Date (Data in THB Millions) EPS *
2019-03-31 1.57
2018-12-31 1.61
2018-09-30 1.58
2018-06-30 1.53
2018-03-31 1.55
2017-12-31 1.48
2017-09-30 1.46
2017-06-30 1.42
2017-03-31 1.39
2016-12-31 1.37
2016-09-30 1.28
2016-06-30 1.26

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Central Plaza Hotel is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Central Plaza Hotel's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Central Plaza Hotel has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Central Plaza Hotel performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Central Plaza Hotel's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Central Plaza Hotel's year on year earnings growth rate has been positive over the past 5 years.
  • Central Plaza Hotel's 1-year earnings growth is less than its 5-year average (1.4% vs 12.3%)
  • Central Plaza Hotel's earnings growth has exceeded the DE Hospitality industry average in the past year (1.4% vs -2.6%).
Earnings and Revenue History
Central Plaza Hotel's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Central Plaza Hotel Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:C0P Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 21,705.17 2,120.49 6,540.24
2018-12-31 21,702.71 2,177.61 6,517.55
2018-09-30 21,459.15 2,138.08 6,520.51
2018-06-30 21,017.63 2,064.87 6,329.56
2018-03-31 20,625.92 2,091.41 6,209.21
2017-12-31 20,230.31 1,991.39 6,056.40
2017-09-30 19,956.24 1,965.76 5,872.07
2017-06-30 19,815.31 1,919.17 5,843.50
2017-03-31 19,879.36 1,874.91 5,815.64
2016-12-31 19,864.35 1,849.55 5,815.61
2016-09-30 19,944.98 1,723.56 5,852.92
2016-06-30 19,737.61 1,695.22 5,873.66
2016-03-31 19,407.48 1,587.44 5,708.58
2015-12-31 19,245.55 1,663.61 5,589.05
2015-09-30 19,152.48 1,850.64 5,612.17
2015-06-30 19,006.43 1,725.03 5,469.19
2015-03-31 18,820.36 1,520.44 5,548.34
2014-12-31 18,298.82 1,188.49 5,552.00
2014-09-30 17,920.48 1,026.35 5,450.25
2014-06-30 17,646.23 1,052.32 5,278.72
2014-03-31 17,541.98 1,199.30 5,154.66
2013-12-31 17,427.07 1,346.42 5,024.49
2013-09-30 16,588.50 1,663.37 4,979.70
2013-06-30 15,963.34 1,481.39 4,926.53
2013-03-31 15,564.45 1,405.90 4,662.62
2012-12-31 14,775.95 1,595.76 4,446.96
2012-09-30 14,054.58 1,039.00 4,117.55
2012-06-30 13,393.77 1,058.91 3,882.93

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Central Plaza Hotel has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Central Plaza Hotel used its assets more efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • Central Plaza Hotel's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Central Plaza Hotel's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Central Plaza Hotel has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Central Plaza Hotel's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Central Plaza Hotel's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Central Plaza Hotel is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Central Plaza Hotel's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Central Plaza Hotel's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Central Plaza Hotel Company Filings, last reported 2 months ago.

BST:C0P Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 14,262.05 6,977.55 2,775.65
2018-12-31 13,419.68 7,075.84 2,180.23
2018-09-30 12,914.17 6,965.56 1,820.59
2018-06-30 12,554.60 6,884.54 1,194.47
2018-03-31 12,917.47 6,839.08 1,514.51
2017-12-31 12,058.37 6,965.20 799.46
2017-09-30 11,619.64 7,028.55 1,377.06
2017-06-30 11,283.29 7,135.13 1,276.60
2017-03-31 11,670.76 7,850.70 1,964.14
2016-12-31 11,117.28 7,767.55 1,143.04
2016-09-30 10,680.32 8,117.91 1,056.66
2016-06-30 10,408.63 8,590.04 1,135.22
2016-03-31 10,748.51 8,310.93 856.02
2015-12-31 9,920.75 8,698.55 448.31
2015-09-30 12,499.52 9,059.10 341.83
2015-06-30 12,211.94 9,206.38 340.74
2015-03-31 12,565.80 9,334.05 507.53
2014-12-31 8,731.48 10,256.19 645.65
2014-09-30 11,204.72 10,313.39 327.88
2014-06-30 11,050.57 10,640.42 263.99
2014-03-31 11,626.11 10,779.43 517.10
2013-12-31 11,217.80 11,507.82 741.52
2013-09-30 10,158.23 11,456.95 385.60
2013-06-30 10,028.72 11,849.12 234.89
2013-03-31 10,238.46 11,569.78 329.08
2012-12-31 9,929.41 11,985.47 360.24
2012-09-30 6,912.80 10,620.48 247.35
2012-06-30 6,865.37 10,607.07 209.23
  • Central Plaza Hotel's level of debt (48.9%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (92.8% vs 48.9% today).
  • Debt is well covered by operating cash flow (62.6%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 15.8x coverage).
X
Financial health checks
We assess Central Plaza Hotel's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Central Plaza Hotel has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Central Plaza Hotel's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.79%
Current annual income from Central Plaza Hotel dividends. Estimated to be 2.06% next year.
If you bought €2,000 of Central Plaza Hotel shares you are expected to receive €36 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Central Plaza Hotel's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.44%).
  • Central Plaza Hotel's dividend is below the markets top 25% of dividend payers in Germany (3.91%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BST:C0P Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 16 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 8%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BST:C0P Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 0.81 12.00
2020-12-31 0.75 14.00
2019-12-31 0.68 10.00
BST:C0P Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2019-02-25 0.650 1.596
2018-02-22 0.600 1.386
2017-02-24 0.550 1.316
2016-02-25 0.500 1.274
2015-02-26 0.400 1.076
2014-02-28 0.400 1.159
2013-02-22 0.300 0.886
2012-04-18 0.150 0.852
2011-04-26 0.050 0.528
2010-04-27 0.050 1.048

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Central Plaza Hotel has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Central Plaza Hotel only paid a dividend in the past 9 years.
Current Payout to shareholders
What portion of Central Plaza Hotel's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.4x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.4x coverage).
X
Income/ dividend checks
We assess Central Plaza Hotel's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Central Plaza Hotel afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Central Plaza Hotel has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Central Plaza Hotel's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Thirayuth Chirathivat
COMPENSATION ฿0
AGE 52
TENURE AS CEO 7.2 years
CEO Bio

Mr. Thirayuth Chirathivat serves as Chief Executive Officer of Centara Hotels and Resorts Group at The Central Group. Mr. Chirathivat has been the Chief Executive Officer at Central Plaza Hotel Public Company Limited since April 30, 2012 and served as its Senior Vice President of Project Management. He serves as a Director at Central Plaza Hotel Public Company Limited since April 2, 2012. He holds Master's Degree in Food, Hotel and Tourism Management from Rochester Institute of Technology.

CEO Compensation
  • Insufficient data for Thirayuth to compare compensation growth.
  • Thirayuth's remuneration is lower than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Central Plaza Hotel management team in years:

3.2
Average Tenure
61
Average Age
  • The tenure for the Central Plaza Hotel management team is about average.
Management Team

Thirayuth Chirathivat

TITLE
CEO & Director
AGE
52
TENURE
7.2 yrs

Suthichai Chirathivat

TITLE
Vice Chairman
AGE
78

Ronnachit Mahattanapreut

TITLE
Senior VP of Finance & Administration and Secretary - Centara Hotels & Resorts
AGE
61

Sucheep Tamacheepjaroen

TITLE
Chief Operating Officer of Central Restaurants Group

Yupapone Vorapongsukonth

TITLE
Corporate Director of Public Relations
TENURE
1 yrs

Tom Thrussell

TITLE
Vice President of Brand
TENURE
3.2 yrs

Rujapa Hamnilrat

TITLE
Vice President of Human Resources
TENURE
1.4 yrs

Supatra Chirathivat

TITLE
Senior Vice President of Corporate Affairs & Social Resoponsibilities - Centara Hotels & Resorts
AGE
61

Ampaipan Chirathivat

TITLE
Senior VP of Food Innovation & President of Ootoya - Central Restaurants Group
TENURE
3.2 yrs

Chainarong Lerlertvanich

TITLE
Senior Vice President of Operations - Central Restaurants Group
Board of Directors Tenure

Average tenure and age of the Central Plaza Hotel board of directors in years:

15.4
Average Tenure
73.5
Average Age
  • The average tenure for the Central Plaza Hotel board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Suthikiati Chirathivat

TITLE
Chairman
AGE
76
TENURE
15.4 yrs

Thirayuth Chirathivat

TITLE
CEO & Director
AGE
52
TENURE
7.2 yrs

Suthichai Chirathivat

TITLE
Vice Chairman
AGE
78

Sudhitham Chirathivat

TITLE
Director
AGE
70
TENURE
16.2 yrs

Sopawadee Lertmanaschai

TITLE
Independent Director
AGE
64
TENURE
1.2 yrs

Vichien Tejapaibul

TITLE
Independent Director
AGE
79
TENURE
25.5 yrs

Sudhisak Chirathivat

TITLE
Director
AGE
73
TENURE
16.2 yrs

Bhisit Kuslasayanont

TITLE
Independent Director
AGE
76
TENURE
14.1 yrs

Gerd Steeb

TITLE
Independent Director
AGE
74
TENURE
4.6 yrs

Prin Chirathivat

TITLE
Director
AGE
56
TENURE
25.2 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Central Plaza Hotel's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Central Plaza Hotel has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Central Plaza Hotel Public Company Limited, together with its subsidiaries, operates in the hotel business in Thailand and internationally. The company operates in two segments, Hotel and Related Service Operation; and Food and Ice-Cream. It is also involved in the food and beverage, hotel management, and import and export businesses, as well as operates a spa. The company was founded in 1980 and is based in Bangkok, Thailand.

Details
Name: Central Plaza Hotel Public Company Limited
C0P
Exchange: BST
Founded: 1980
฿1,397,027,271
1,350,000,000
Website: http://www.centarahotelsresorts.com
Address: Central Plaza Hotel Public Company Limited
Centara Grand at Central World,
25th Floor,
Bangkok,
10330,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET CENTEL Ordinary Shares The Stock Exchange of Thailand TH THB 02. Jan 1992
SET CENTEL-R THB1(NVDR) The Stock Exchange of Thailand TH THB 20. Aug 2001
THAMSE CENTEL-F THB1(ALIEN MKT) Bangkok-Alien Market Stock Exchange TH THB 21. Jul 2006
BST C0P THB1(NVDR) Boerse-Stuttgart DE EUR 20. Aug 2001
Number of employees
Current staff
Staff numbers
0
Central Plaza Hotel employees.
Industry
Hotels, Resorts and Cruise Lines
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/16 21:49
End of day share price update: 2019/06/14 00:00
Last estimates confirmation: 2019/06/06
Last earnings filing: 2019/05/13
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.