[SPB] YoY Annualized Quarter Result on 31-Oct-2012 [#4]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 4.07%
YoY- -37.7%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 99,092 100,985 239,497 224,422 253,525 203,060 321,702 -17.81%
PBT 629,055 214,949 132,171 122,139 139,574 71,686 61,558 47.28%
Tax -35,375 -18,058 -30,892 -46,473 -22,346 -20,952 -21,015 9.06%
NP 593,680 196,891 101,279 75,666 117,228 50,734 40,543 56.38%
-
NP to SH 593,680 198,049 95,337 69,045 110,828 41,456 32,973 61.85%
-
Tax Rate 5.62% 8.40% 23.37% 38.05% 16.01% 29.23% 34.14% -
Total Cost -494,588 -95,906 138,218 148,756 136,297 152,326 281,159 -
-
Net Worth 2,601,180 2,040,963 1,947,966 1,886,794 1,848,851 1,759,834 1,745,790 6.86%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 171,808 - - - - 34,371 34,365 30.74%
Div Payout % 28.94% - - - - 82.91% 104.22% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 2,601,180 2,040,963 1,947,966 1,886,794 1,848,851 1,759,834 1,745,790 6.86%
NOSH 343,617 343,617 343,556 343,617 343,652 343,717 343,659 -0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 599.12% 194.97% 42.29% 33.72% 46.24% 24.98% 12.60% -
ROE 22.82% 9.70% 4.89% 3.66% 5.99% 2.36% 1.89% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 28.84 29.39 69.71 65.30 73.77 59.08 93.61 -17.81%
EPS 172.77 57.64 27.75 20.09 32.25 12.06 9.60 61.84%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.75%
NAPS 7.57 5.94 5.67 5.49 5.38 5.12 5.08 6.87%
Adjusted Per Share Value based on latest NOSH - 343,617
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 28.84 29.39 69.70 65.30 73.78 59.09 93.62 -17.81%
EPS 172.77 57.64 27.75 20.09 32.25 12.06 9.60 61.84%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.75%
NAPS 7.57 5.94 5.669 5.49 5.3806 5.1215 5.0806 6.86%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 5.30 5.86 4.19 3.50 3.35 3.66 3.21 -
P/RPS 18.38 19.94 6.01 5.36 4.54 6.20 3.43 32.26%
P/EPS 3.07 10.17 15.10 17.42 10.39 30.35 33.46 -32.82%
EY 32.60 9.84 6.62 5.74 9.63 3.30 2.99 48.88%
DY 9.43 2.05 0.00 2.86 0.00 2.73 3.12 20.23%
P/NAPS 0.70 0.99 0.74 0.64 0.62 0.71 0.63 1.77%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 29/12/14 30/12/13 28/12/12 22/12/11 23/12/10 28/12/09 -
Price 5.55 5.23 4.80 3.35 3.34 3.40 3.16 -
P/RPS 19.25 17.79 6.89 5.13 4.53 5.76 3.38 33.61%
P/EPS 3.21 9.07 17.30 16.67 10.36 28.19 32.93 -32.14%
EY 31.13 11.02 5.78 6.00 9.66 3.55 3.04 47.33%
DY 9.01 2.29 0.00 2.99 0.00 2.94 3.16 19.07%
P/NAPS 0.73 0.88 0.85 0.61 0.62 0.66 0.62 2.75%

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