[SPB] YoY 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- -49.12%
YoY- -56.13%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
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 28,039 27,199 59,745 55,893 64,442 52,267 155,119 -24.79%
PBT 514,738 40,892 49,259 56,761 56,560 59,742 45,017 50.06%
Tax -30,919 -11,390 -12,596 -35,287 -10,842 -3,871 -5,572 33.03%
NP 483,819 29,502 36,663 21,474 45,718 55,871 39,445 51.83%
-
NP to SH 483,819 30,660 34,340 19,285 43,961 52,769 36,518 53.79%
-
Tax Rate 6.01% 27.85% 25.57% 62.17% 19.17% 6.48% 12.38% -
Total Cost -455,780 -2,303 23,082 34,419 18,724 -3,604 115,674 -
-
Net Worth 2,601,180 2,041,708 1,948,308 1,887,248 1,849,180 1,758,866 1,746,049 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 - - - - 34,352 34,371 30.74%
Div Payout % 35.51% - - - - 65.10% 94.12% -
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 2,041,708 1,948,308 1,887,248 1,849,180 1,758,866 1,746,049 6.86%
NOSH 343,617 343,617 343,617 343,617 343,713 343,528 343,710 -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 1,725.52% 108.47% 61.37% 38.42% 70.94% 106.90% 25.43% -
ROE 18.60% 1.50% 1.76% 1.02% 2.38% 3.00% 2.09% -
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 8.16 7.91 17.39 16.26 18.75 15.21 45.13 -24.79%
EPS 140.80 8.92 9.99 5.61 12.79 15.36 10.63 53.78%
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 8.16 7.91 17.39 16.26 18.75 15.21 45.14 -24.79%
EPS 140.80 8.92 9.99 5.61 12.79 15.36 10.63 53.78%
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 5.3815 5.1187 5.0814 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 64.95 74.05 24.10 21.51 17.87 24.06 7.11 44.55%
P/EPS 3.76 68.26 41.93 62.39 26.19 23.83 30.21 -29.32%
EY 26.57 1.46 2.39 1.60 3.82 4.20 3.31 41.47%
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 68.02 66.09 27.61 20.59 17.81 22.35 7.00 46.05%
P/EPS 3.94 60.93 48.03 59.71 26.11 22.13 29.74 -28.58%
EY 25.37 1.64 2.08 1.67 3.83 4.52 3.36 40.04%
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