[SPB] QoQ TTM Result on 31-Jul-2012 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 7.24%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 234,777 233,347 224,422 232,971 266,314 258,864 253,525 -4.99%
PBT 140,230 140,749 122,139 121,938 116,064 134,994 139,574 0.31%
Tax -51,094 -46,182 -46,473 -22,028 -22,521 -22,785 -22,346 73.64%
NP 89,136 94,567 75,666 99,910 93,543 112,209 117,228 -16.70%
-
NP to SH 83,383 87,855 69,045 93,721 87,396 106,318 110,828 -17.29%
-
Tax Rate 36.44% 32.81% 38.05% 18.06% 19.40% 16.88% 16.01% -
Total Cost 145,641 138,780 148,756 133,061 172,771 146,655 136,297 4.52%
-
Net Worth 1,879,584 1,907,074 1,886,457 1,872,712 1,831,478 1,848,659 1,849,180 1.09%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 1,879,584 1,907,074 1,886,457 1,872,712 1,831,478 1,848,659 1,849,180 1.09%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,713 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 37.97% 40.53% 33.72% 42.89% 35.13% 43.35% 46.24% -
ROE 4.44% 4.61% 3.66% 5.00% 4.77% 5.75% 5.99% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 68.33 67.91 65.31 67.80 77.50 75.34 73.76 -4.97%
EPS 24.27 25.57 20.09 27.27 25.43 30.94 32.24 -17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.47 5.55 5.49 5.45 5.33 5.38 5.38 1.11%
Adjusted Per Share Value based on latest NOSH - 343,617
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 68.33 67.91 65.31 67.80 77.50 75.34 73.78 -4.99%
EPS 24.27 25.57 20.09 27.27 25.43 30.94 32.25 -17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.47 5.55 5.49 5.45 5.33 5.38 5.3815 1.09%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 3.90 3.45 3.50 3.37 3.59 3.36 3.35 -
P/RPS 5.71 5.08 5.36 4.97 4.63 4.46 4.54 16.53%
P/EPS 16.07 13.49 17.42 12.36 14.11 10.86 10.39 33.77%
EY 6.22 7.41 5.74 8.09 7.08 9.21 9.63 -25.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.64 0.62 0.67 0.62 0.62 9.46%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 25/03/13 28/12/12 26/09/12 26/06/12 29/03/12 22/12/11 -
Price 3.88 3.60 3.35 3.42 3.32 3.73 3.34 -
P/RPS 5.68 5.30 5.13 5.04 4.28 4.95 4.53 16.29%
P/EPS 15.99 14.08 16.67 12.54 13.05 12.06 10.36 33.59%
EY 6.25 7.10 6.00 7.98 7.66 8.30 9.65 -25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.61 0.63 0.62 0.69 0.62 9.46%

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