[SPB] QoQ TTM Result on 30-Apr-2013 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- -5.09%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 217,343 239,497 235,645 234,777 233,347 224,422 232,971 -4.51%
PBT 264,003 132,177 139,679 140,230 140,749 122,139 121,938 67.12%
Tax -28,895 -30,898 -53,589 -51,094 -46,182 -46,473 -22,028 19.77%
NP 235,108 101,279 86,090 89,136 94,567 75,666 99,910 76.64%
-
NP to SH 231,241 95,337 80,282 83,383 87,855 69,045 93,721 82.29%
-
Tax Rate 10.94% 23.38% 38.37% 36.44% 32.81% 38.05% 18.06% -
Total Cost -17,765 138,218 149,555 145,641 138,780 148,756 133,061 -
-
Net Worth 2,102,936 1,948,308 1,910,510 1,879,584 1,907,074 1,886,457 1,872,712 8.01%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 2,102,936 1,948,308 1,910,510 1,879,584 1,907,074 1,886,457 1,872,712 8.01%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 108.17% 42.29% 36.53% 37.97% 40.53% 33.72% 42.89% -
ROE 11.00% 4.89% 4.20% 4.44% 4.61% 3.66% 5.00% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 63.25 69.70 68.58 68.33 67.91 65.31 67.80 -4.51%
EPS 67.30 27.75 23.36 24.27 25.57 20.09 27.27 82.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.12 5.67 5.56 5.47 5.55 5.49 5.45 8.01%
Adjusted Per Share Value based on latest NOSH - 343,617
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 63.25 69.70 68.58 68.33 67.91 65.31 67.80 -4.51%
EPS 67.30 27.75 23.36 24.27 25.57 20.09 27.27 82.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.12 5.67 5.56 5.47 5.55 5.49 5.45 8.01%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.75 4.19 4.05 3.90 3.45 3.50 3.37 -
P/RPS 7.51 6.01 5.91 5.71 5.08 5.36 4.97 31.58%
P/EPS 7.06 15.10 17.33 16.07 13.49 17.42 12.36 -31.08%
EY 14.17 6.62 5.77 6.22 7.41 5.74 8.09 45.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.73 0.71 0.62 0.64 0.62 16.48%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 30/12/13 30/09/13 27/06/13 25/03/13 28/12/12 26/09/12 -
Price 5.23 4.80 4.16 3.88 3.60 3.35 3.42 -
P/RPS 8.27 6.89 6.07 5.68 5.30 5.13 5.04 38.99%
P/EPS 7.77 17.30 17.81 15.99 14.08 16.67 12.54 -27.25%
EY 12.87 5.78 5.62 6.25 7.10 6.00 7.98 37.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.75 0.71 0.65 0.61 0.63 22.03%

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