[SPB] QoQ TTM Result on 31-Oct-2013 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 18.75%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 150,395 184,724 217,343 239,497 235,645 234,777 233,347 -25.44%
PBT 221,614 251,994 264,003 132,177 139,679 140,230 140,749 35.45%
Tax -17,562 -20,609 -28,895 -30,898 -53,589 -51,094 -46,182 -47.60%
NP 204,052 231,385 235,108 101,279 86,090 89,136 94,567 67.21%
-
NP to SH 202,887 230,003 231,241 95,337 80,282 83,383 87,855 74.98%
-
Tax Rate 7.92% 8.18% 10.94% 23.38% 38.37% 36.44% 32.81% -
Total Cost -53,657 -46,661 -17,765 138,218 149,555 145,641 138,780 -
-
Net Worth 2,013,595 2,006,723 2,102,936 1,948,308 1,910,510 1,879,584 1,907,074 3.70%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 2,013,595 2,006,723 2,102,936 1,948,308 1,910,510 1,879,584 1,907,074 3.70%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 135.68% 125.26% 108.17% 42.29% 36.53% 37.97% 40.53% -
ROE 10.08% 11.46% 11.00% 4.89% 4.20% 4.44% 4.61% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 43.77 53.76 63.25 69.70 68.58 68.33 67.91 -25.44%
EPS 59.04 66.94 67.30 27.75 23.36 24.27 25.57 74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.86 5.84 6.12 5.67 5.56 5.47 5.55 3.70%
Adjusted Per Share Value based on latest NOSH - 343,617
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 43.77 53.76 63.25 69.70 68.58 68.33 67.91 -25.44%
EPS 59.04 66.94 67.30 27.75 23.36 24.27 25.57 74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.86 5.84 6.12 5.67 5.56 5.47 5.55 3.70%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 6.52 5.30 4.75 4.19 4.05 3.90 3.45 -
P/RPS 14.90 9.86 7.51 6.01 5.91 5.71 5.08 105.30%
P/EPS 11.04 7.92 7.06 15.10 17.33 16.07 13.49 -12.53%
EY 9.06 12.63 14.17 6.62 5.77 6.22 7.41 14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.91 0.78 0.74 0.73 0.71 0.62 47.59%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 27/06/14 28/03/14 30/12/13 30/09/13 27/06/13 25/03/13 -
Price 5.86 6.16 5.23 4.80 4.16 3.88 3.60 -
P/RPS 13.39 11.46 8.27 6.89 6.07 5.68 5.30 85.81%
P/EPS 9.92 9.20 7.77 17.30 17.81 15.99 14.08 -20.87%
EY 10.08 10.87 12.87 5.78 5.62 6.25 7.10 26.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.85 0.85 0.75 0.71 0.65 33.37%

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