[SPB] QoQ Cumulative Quarter Result on 31-Jul-2013 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 132.88%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 50,200 38,919 239,497 179,752 121,837 61,073 224,422 -63.25%
PBT 164,394 155,487 132,171 82,918 42,875 23,661 122,139 21.97%
Tax -4,694 -1,379 -30,892 -18,302 -13,281 -3,382 -46,473 -78.40%
NP 159,700 154,108 101,279 64,616 29,594 20,279 75,666 64.76%
-
NP to SH 160,858 155,266 95,337 60,997 26,192 19,362 69,045 76.01%
-
Tax Rate 2.86% 0.89% 23.37% 22.07% 30.98% 14.29% 38.05% -
Total Cost -109,500 -115,189 138,218 115,136 92,243 40,794 148,756 -
-
Net Worth 2,006,723 2,102,739 1,947,966 1,910,510 1,879,584 1,907,074 1,886,794 4.20%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 2,006,723 2,102,739 1,947,966 1,910,510 1,879,584 1,907,074 1,886,794 4.20%
NOSH 343,617 343,617 343,556 343,617 343,617 343,617 343,617 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 318.13% 395.97% 42.29% 35.95% 24.29% 33.20% 33.72% -
ROE 8.02% 7.38% 4.89% 3.19% 1.39% 1.02% 3.66% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 14.61 11.33 69.71 52.31 35.46 17.77 65.30 -63.24%
EPS 46.81 45.19 27.75 17.75 7.62 5.63 20.09 76.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 6.12 5.67 5.56 5.47 5.55 5.49 4.21%
Adjusted Per Share Value based on latest NOSH - 343,617
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 14.61 11.33 69.70 52.31 35.46 17.77 65.30 -63.24%
EPS 46.81 45.19 27.75 17.75 7.62 5.63 20.09 76.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 6.12 5.669 5.56 5.47 5.55 5.49 4.21%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 5.30 4.75 4.19 4.05 3.90 3.45 3.50 -
P/RPS 36.28 74.00 6.01 7.74 11.00 19.41 5.36 259.07%
P/EPS 11.32 10.51 15.10 22.82 51.16 61.23 17.42 -25.03%
EY 8.83 9.51 6.62 4.38 1.95 1.63 5.74 33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.91 0.78 0.74 0.73 0.71 0.62 0.64 26.52%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 28/03/14 30/12/13 30/09/13 27/06/13 25/03/13 28/12/12 -
Price 6.16 5.23 4.80 4.16 3.88 3.60 3.35 -
P/RPS 42.16 81.48 6.89 7.95 10.94 20.25 5.13 308.81%
P/EPS 13.16 11.57 17.30 23.43 50.90 63.89 16.67 -14.61%
EY 7.60 8.64 5.78 4.27 1.96 1.57 6.00 17.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
P/NAPS 1.05 0.85 0.85 0.75 0.71 0.65 0.61 43.77%

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