[SPB] QoQ TTM Result on 31-Jul-2013 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -3.72%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 184,724 217,343 239,497 235,645 234,777 233,347 224,422 -12.20%
PBT 251,994 264,003 132,177 139,679 140,230 140,749 122,139 62.28%
Tax -20,609 -28,895 -30,898 -53,589 -51,094 -46,182 -46,473 -41.93%
NP 231,385 235,108 101,279 86,090 89,136 94,567 75,666 111.11%
-
NP to SH 230,003 231,241 95,337 80,282 83,383 87,855 69,045 123.54%
-
Tax Rate 8.18% 10.94% 23.38% 38.37% 36.44% 32.81% 38.05% -
Total Cost -46,661 -17,765 138,218 149,555 145,641 138,780 148,756 -
-
Net Worth 2,006,723 2,102,936 1,948,308 1,910,510 1,879,584 1,907,074 1,886,457 4.21%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 2,006,723 2,102,936 1,948,308 1,910,510 1,879,584 1,907,074 1,886,457 4.21%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 125.26% 108.17% 42.29% 36.53% 37.97% 40.53% 33.72% -
ROE 11.46% 11.00% 4.89% 4.20% 4.44% 4.61% 3.66% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 53.76 63.25 69.70 68.58 68.33 67.91 65.31 -12.19%
EPS 66.94 67.30 27.75 23.36 24.27 25.57 20.09 123.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 6.12 5.67 5.56 5.47 5.55 5.49 4.21%
Adjusted Per Share Value based on latest NOSH - 343,617
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 53.76 63.25 69.70 68.58 68.33 67.91 65.31 -12.19%
EPS 66.94 67.30 27.75 23.36 24.27 25.57 20.09 123.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 6.12 5.67 5.56 5.47 5.55 5.49 4.21%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 5.30 4.75 4.19 4.05 3.90 3.45 3.50 -
P/RPS 9.86 7.51 6.01 5.91 5.71 5.08 5.36 50.30%
P/EPS 7.92 7.06 15.10 17.33 16.07 13.49 17.42 -40.95%
EY 12.63 14.17 6.62 5.77 6.22 7.41 5.74 69.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.74 0.73 0.71 0.62 0.64 26.52%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 28/03/14 30/12/13 30/09/13 27/06/13 25/03/13 28/12/12 -
Price 6.16 5.23 4.80 4.16 3.88 3.60 3.35 -
P/RPS 11.46 8.27 6.89 6.07 5.68 5.30 5.13 71.13%
P/EPS 9.20 7.77 17.30 17.81 15.99 14.08 16.67 -32.79%
EY 10.87 12.87 5.78 5.62 6.25 7.10 6.00 48.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 0.85 0.75 0.71 0.65 0.61 43.77%

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