[SPB] QoQ TTM Result on 31-Jan-2015 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jan-2015 [#1]
Profit Trend
QoQ- -48.78%
YoY- -55.88%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 99,092 98,252 97,077 102,783 117,849 150,395 184,724 -33.90%
PBT 629,055 155,209 118,533 117,406 213,247 221,614 251,994 83.71%
Tax -35,375 -15,846 -16,123 -16,534 -16,356 -17,562 -20,609 43.21%
NP 593,680 139,363 102,410 100,872 196,891 204,052 231,385 87.09%
-
NP to SH 593,680 140,521 103,568 102,030 199,207 202,887 230,003 87.84%
-
Tax Rate 5.62% 10.21% 13.60% 14.08% 7.67% 7.92% 8.18% -
Total Cost -494,588 -41,111 -5,333 1,911 -79,042 -53,657 -46,661 380.46%
-
Net Worth 2,601,180 2,109,808 2,065,138 2,099,499 2,041,084 2,013,595 2,006,723 18.82%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 171,808 - - - - - - -
Div Payout % 28.94% - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,601,180 2,109,808 2,065,138 2,099,499 2,041,084 2,013,595 2,006,723 18.82%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 599.12% 141.84% 105.49% 98.14% 167.07% 135.68% 125.26% -
ROE 22.82% 6.66% 5.02% 4.86% 9.76% 10.08% 11.46% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 28.84 28.59 28.25 29.91 34.30 43.77 53.76 -33.90%
EPS 172.77 40.89 30.14 29.69 57.97 59.04 66.94 87.83%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.14 6.01 6.11 5.94 5.86 5.84 18.82%
Adjusted Per Share Value based on latest NOSH - 343,617
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 28.84 28.59 28.25 29.91 34.30 43.77 53.76 -33.90%
EPS 172.77 40.89 30.14 29.69 57.97 59.04 66.94 87.83%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.14 6.01 6.11 5.94 5.86 5.84 18.82%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.30 5.20 5.50 5.61 5.86 6.52 5.30 -
P/RPS 18.38 18.19 19.47 18.75 17.09 14.90 9.86 51.29%
P/EPS 3.07 12.72 18.25 18.89 10.11 11.04 7.92 -46.74%
EY 32.60 7.86 5.48 5.29 9.89 9.06 12.63 87.84%
DY 9.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 0.92 0.92 0.99 1.11 0.91 -16.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 23/09/15 26/06/15 27/03/15 29/12/14 25/09/14 27/06/14 -
Price 5.55 4.67 5.20 5.48 5.23 5.86 6.16 -
P/RPS 19.25 16.33 18.41 18.32 15.25 13.39 11.46 41.17%
P/EPS 3.21 11.42 17.25 18.46 9.02 9.92 9.20 -50.34%
EY 31.13 8.76 5.80 5.42 11.08 10.08 10.87 101.28%
DY 9.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.87 0.90 0.88 1.00 1.05 -21.46%

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