[SPB] YoY Annualized Quarter 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- 55.26%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 115,300 94,737 98,381 239,669 224,705 252,110 201,057 -8.84%
PBT 19,537 152,422 232,076 110,557 87,170 110,685 15,925 3.46%
Tax -6,252 -5,941 -8,890 -24,402 -14,914 -15,338 -22,774 -19.36%
NP 13,285 146,481 223,185 86,154 72,256 95,346 -6,849 -
-
NP to SH 13,285 146,481 224,729 81,329 66,346 89,156 -15,084 -
-
Tax Rate 32.00% 3.90% 3.83% 22.07% 17.11% 13.86% 143.01% -
Total Cost 102,014 -51,744 -124,804 153,514 152,449 156,764 207,906 -11.17%
-
Net Worth 2,439,680 2,109,935 2,013,595 1,910,510 1,872,712 1,800,529 1,708,984 6.10%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 2,439,680 2,109,935 2,013,595 1,910,510 1,872,712 1,800,529 1,708,984 6.10%
NOSH 343,617 343,617 343,617 343,617 343,617 343,612 343,860 -0.01%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 11.52% 154.62% 226.86% 35.95% 32.16% 37.82% -3.41% -
ROE 0.54% 6.94% 11.16% 4.26% 3.54% 4.95% -0.88% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 33.55 27.57 28.63 69.75 65.39 73.37 58.47 -8.83%
EPS 3.87 42.63 65.40 23.67 19.31 25.95 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.10 6.14 5.86 5.56 5.45 5.24 4.97 6.11%
Adjusted Per Share Value based on latest NOSH - 343,617
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 33.55 27.57 28.63 69.75 65.39 73.37 58.51 -8.84%
EPS 3.87 42.63 65.40 23.67 19.31 25.95 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.10 6.14 5.86 5.56 5.45 5.2399 4.9735 6.10%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 4.62 5.20 6.52 4.05 3.37 3.56 3.42 -
P/RPS 13.77 18.61 22.77 5.81 5.15 4.85 5.85 15.32%
P/EPS 119.49 12.20 9.97 17.11 17.45 13.72 -77.96 -
EY 0.84 8.20 10.03 5.84 5.73 7.29 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.85 1.11 0.73 0.62 0.68 0.69 -0.98%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 23/09/16 23/09/15 25/09/14 30/09/13 26/09/12 29/09/11 23/09/10 -
Price 4.60 4.67 5.86 4.16 3.42 3.07 3.38 -
P/RPS 13.71 16.71 20.47 5.96 5.23 4.18 5.78 15.46%
P/EPS 118.98 10.96 8.96 17.58 17.71 11.83 -77.05 -
EY 0.84 9.13 11.16 5.69 5.65 8.45 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 1.00 0.75 0.63 0.59 0.68 -0.74%

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