[SPB] QoQ Cumulative Quarter Result on 31-Oct-2011 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
22-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- 65.74%
YoY- 167.34%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 168,529 111,482 52,148 253,525 189,083 98,693 46,809 135.09%
PBT 65,378 24,784 5,051 139,574 83,014 48,294 9,631 258.93%
Tax -11,186 -8,660 -3,673 -22,346 -11,504 -8,485 -3,234 128.88%
NP 54,192 16,124 1,378 117,228 71,510 39,809 6,397 316.10%
-
NP to SH 49,760 11,854 552 110,828 66,867 35,286 5,062 359.52%
-
Tax Rate 17.11% 34.94% 72.72% 16.01% 13.86% 17.57% 33.58% -
Total Cost 114,337 95,358 50,770 136,297 117,573 58,884 40,412 100.16%
-
Net Worth 1,872,712 1,831,478 1,848,659 1,848,851 1,800,529 1,769,453 1,766,534 3.97%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 1,872,712 1,831,478 1,848,659 1,848,851 1,800,529 1,769,453 1,766,534 3.97%
NOSH 343,617 343,617 343,617 343,652 343,612 343,583 344,353 -0.14%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 32.16% 14.46% 2.64% 46.24% 37.82% 40.34% 13.67% -
ROE 2.66% 0.65% 0.03% 5.99% 3.71% 1.99% 0.29% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 49.05 32.44 15.18 73.77 55.03 28.72 13.59 135.47%
EPS 14.48 3.45 0.16 32.25 19.46 10.27 1.47 360.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.45 5.33 5.38 5.38 5.24 5.15 5.13 4.12%
Adjusted Per Share Value based on latest NOSH - 343,713
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 49.05 32.44 15.18 73.78 55.03 28.72 13.62 135.13%
EPS 14.48 3.45 0.16 32.25 19.46 10.27 1.47 360.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.45 5.33 5.38 5.3806 5.2399 5.1495 5.141 3.97%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 3.37 3.59 3.36 3.35 3.56 4.12 3.88 -
P/RPS 6.87 11.07 22.14 4.54 6.47 14.34 28.54 -61.33%
P/EPS 23.27 104.06 2,091.58 10.39 18.29 40.12 263.95 -80.22%
EY 4.30 0.96 0.05 9.63 5.47 2.49 0.38 404.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.62 0.62 0.68 0.80 0.76 -12.70%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 26/06/12 29/03/12 22/12/11 29/09/11 27/06/11 25/03/11 -
Price 3.42 3.32 3.73 3.34 3.07 3.75 4.00 -
P/RPS 6.97 10.23 24.58 4.53 5.58 13.06 29.43 -61.75%
P/EPS 23.62 96.24 2,321.90 10.36 15.78 36.51 272.11 -80.42%
EY 4.23 1.04 0.04 9.66 6.34 2.74 0.37 408.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.69 0.62 0.59 0.73 0.78 -13.28%

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