[SPB] QoQ Cumulative Quarter Result on 31-Oct-2013 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 56.3%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 73,786 50,200 38,919 239,497 179,752 121,837 61,073 13.47%
PBT 174,057 164,394 155,487 132,171 82,918 42,875 23,661 279.62%
Tax -6,668 -4,694 -1,379 -30,892 -18,302 -13,281 -3,382 57.43%
NP 167,389 159,700 154,108 101,279 64,616 29,594 20,279 310.01%
-
NP to SH 168,547 160,858 155,266 95,337 60,997 26,192 19,362 324.84%
-
Tax Rate 3.83% 2.86% 0.89% 23.37% 22.07% 30.98% 14.29% -
Total Cost -93,603 -109,500 -115,189 138,218 115,136 92,243 40,794 -
-
Net Worth 2,013,595 2,006,723 2,102,739 1,947,966 1,910,510 1,879,584 1,907,074 3.70%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 2,013,595 2,006,723 2,102,739 1,947,966 1,910,510 1,879,584 1,907,074 3.70%
NOSH 343,617 343,617 343,617 343,556 343,617 343,617 343,617 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 226.86% 318.13% 395.97% 42.29% 35.95% 24.29% 33.20% -
ROE 8.37% 8.02% 7.38% 4.89% 3.19% 1.39% 1.02% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 21.47 14.61 11.33 69.71 52.31 35.46 17.77 13.47%
EPS 49.05 46.81 45.19 27.75 17.75 7.62 5.63 325.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.86 5.84 6.12 5.67 5.56 5.47 5.55 3.70%
Adjusted Per Share Value based on latest NOSH - 343,617
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 21.47 14.61 11.33 69.70 52.31 35.46 17.77 13.47%
EPS 49.05 46.81 45.19 27.75 17.75 7.62 5.63 325.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.86 5.84 6.12 5.669 5.56 5.47 5.55 3.70%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 6.52 5.30 4.75 4.19 4.05 3.90 3.45 -
P/RPS 30.36 36.28 74.00 6.01 7.74 11.00 19.41 34.85%
P/EPS 13.29 11.32 10.51 15.10 22.82 51.16 61.23 -63.98%
EY 7.52 8.83 9.51 6.62 4.38 1.95 1.63 177.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.91 0.78 0.74 0.73 0.71 0.62 47.59%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 27/06/14 28/03/14 30/12/13 30/09/13 27/06/13 25/03/13 -
Price 5.86 6.16 5.23 4.80 4.16 3.88 3.60 -
P/RPS 27.29 42.16 81.48 6.89 7.95 10.94 20.25 22.07%
P/EPS 11.95 13.16 11.57 17.30 23.43 50.90 63.89 -67.39%
EY 8.37 7.60 8.64 5.78 4.27 1.96 1.57 206.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.85 0.85 0.75 0.71 0.65 33.37%

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