[SPB] YoY Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- -32.36%
YoY- 120.95%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 120,486 92,584 100,400 243,674 222,964 197,386 216,530 -9.29%
PBT -59,950 135,956 328,788 85,750 49,568 96,588 -7,518 41.30%
Tax -6,074 -5,518 -9,388 -26,562 -17,320 -16,970 -20,978 -18.64%
NP -66,024 130,438 319,400 59,188 32,248 79,618 -28,496 15.01%
-
NP to SH -66,024 130,438 321,716 52,384 23,708 70,572 -37,698 9.78%
-
Tax Rate - 4.06% 2.86% 30.98% 34.94% 17.57% - -
Total Cost 186,510 -37,854 -219,000 184,486 190,716 117,768 245,026 -4.44%
-
Net Worth 2,388,138 2,065,153 2,006,723 1,879,584 1,831,478 1,769,453 1,699,500 5.82%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 2,388,138 2,065,153 2,006,723 1,879,584 1,831,478 1,769,453 1,699,500 5.82%
NOSH 343,617 343,617 343,617 343,617 343,617 343,583 343,333 0.01%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -54.80% 140.89% 318.13% 24.29% 14.46% 40.34% -13.16% -
ROE -2.76% 6.32% 16.03% 2.79% 1.29% 3.99% -2.22% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 35.06 26.94 29.22 70.91 64.89 57.45 63.07 -9.31%
EPS -19.22 37.96 93.62 15.24 6.90 20.54 -10.98 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.01 5.84 5.47 5.33 5.15 4.95 5.81%
Adjusted Per Share Value based on latest NOSH - 343,617
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 35.06 26.94 29.22 70.91 64.89 57.44 63.01 -9.30%
EPS -19.22 37.96 93.62 15.24 6.90 20.54 -10.97 9.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 6.01 5.84 5.47 5.33 5.1495 4.9459 5.82%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 5.00 5.50 5.30 3.90 3.59 4.12 3.50 -
P/RPS 14.26 20.05 18.14 5.50 5.53 7.17 5.55 17.01%
P/EPS -26.02 14.49 5.66 25.58 52.03 20.06 -31.88 -3.32%
EY -3.84 6.90 17.67 3.91 1.92 4.99 -3.14 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 0.91 0.71 0.67 0.80 0.71 0.23%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/06/16 26/06/15 27/06/14 27/06/13 26/06/12 27/06/11 21/06/10 -
Price 4.66 5.20 6.16 3.88 3.32 3.75 3.26 -
P/RPS 13.29 18.96 21.08 5.47 5.12 6.53 5.17 17.02%
P/EPS -24.25 13.70 6.58 25.45 48.12 18.26 -29.69 -3.31%
EY -4.12 7.30 15.20 3.93 2.08 5.48 -3.37 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 1.05 0.71 0.62 0.73 0.66 0.25%

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