[SPB] QoQ TTM Result on 31-Jan-2012 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -4.07%
YoY- 167.52%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 224,422 232,971 266,314 258,864 253,525 241,350 193,488 10.34%
PBT 122,139 121,938 116,064 134,994 139,574 142,756 123,739 -0.85%
Tax -46,473 -22,028 -22,521 -22,785 -22,346 -15,375 -18,948 81.37%
NP 75,666 99,910 93,543 112,209 117,228 127,381 104,791 -19.43%
-
NP to SH 69,045 93,721 87,396 106,318 110,828 119,636 95,591 -19.41%
-
Tax Rate 38.05% 18.06% 19.40% 16.88% 16.01% 10.77% 15.31% -
Total Cost 148,756 133,061 172,771 146,655 136,297 113,969 88,697 40.93%
-
Net Worth 1,886,457 1,872,712 1,831,478 1,848,659 1,849,180 1,800,701 1,768,790 4.36%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - 34,352 34,352 -
Div Payout % - - - - - 28.71% 35.94% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 1,886,457 1,872,712 1,831,478 1,848,659 1,849,180 1,800,701 1,768,790 4.36%
NOSH 343,617 343,617 343,617 343,617 343,713 343,645 343,454 0.03%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 33.72% 42.89% 35.13% 43.35% 46.24% 52.78% 54.16% -
ROE 3.66% 5.00% 4.77% 5.75% 5.99% 6.64% 5.40% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 65.31 67.80 77.50 75.34 73.76 70.23 56.34 10.30%
EPS 20.09 27.27 25.43 30.94 32.24 34.81 27.83 -19.44%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 5.49 5.45 5.33 5.38 5.38 5.24 5.15 4.33%
Adjusted Per Share Value based on latest NOSH - 343,617
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 65.31 67.80 77.50 75.34 73.78 70.24 56.31 10.34%
EPS 20.09 27.27 25.43 30.94 32.25 34.82 27.82 -19.42%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 5.49 5.45 5.33 5.38 5.3815 5.2404 5.1476 4.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 3.50 3.37 3.59 3.36 3.35 3.56 4.12 -
P/RPS 5.36 4.97 4.63 4.46 4.54 5.07 7.31 -18.60%
P/EPS 17.42 12.36 14.11 10.86 10.39 10.23 14.80 11.42%
EY 5.74 8.09 7.08 9.21 9.63 9.78 6.76 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 2.81 2.43 -
P/NAPS 0.64 0.62 0.67 0.62 0.62 0.68 0.80 -13.76%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 28/12/12 26/09/12 26/06/12 29/03/12 22/12/11 29/09/11 27/06/11 -
Price 3.35 3.42 3.32 3.73 3.34 3.07 3.75 -
P/RPS 5.13 5.04 4.28 4.95 4.53 4.37 6.66 -15.90%
P/EPS 16.67 12.54 13.05 12.06 10.36 8.82 13.47 15.19%
EY 6.00 7.98 7.66 8.30 9.65 11.34 7.42 -13.14%
DY 0.00 0.00 0.00 0.00 0.00 3.26 2.67 -
P/NAPS 0.61 0.63 0.62 0.69 0.62 0.59 0.73 -11.23%

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