[SPB] YoY TTM 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- -5.09%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 113,043 97,077 184,724 234,777 266,314 193,488 333,939 -16.50%
PBT 531,102 118,533 251,994 140,230 116,064 123,739 83,207 36.15%
Tax -35,653 -16,123 -20,609 -51,094 -22,521 -18,948 -23,276 7.35%
NP 495,449 102,410 231,385 89,136 93,543 104,791 59,931 42.15%
-
NP to SH 495,449 103,568 230,003 83,383 87,396 95,591 50,973 46.03%
-
Tax Rate 6.71% 13.60% 8.18% 36.44% 19.40% 15.31% 27.97% -
Total Cost -382,406 -5,333 -46,661 145,641 172,771 88,697 274,008 -
-
Net Worth 2,388,138 2,065,138 2,006,723 1,879,584 1,831,478 1,768,790 1,700,318 5.81%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 171,808 - - - - 34,352 34,371 30.72%
Div Payout % 34.68% - - - - 35.94% 67.43% -
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 2,065,138 2,006,723 1,879,584 1,831,478 1,768,790 1,700,318 5.81%
NOSH 343,617 343,617 343,617 343,617 343,617 343,454 343,498 0.00%
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 438.28% 105.49% 125.26% 37.97% 35.13% 54.16% 17.95% -
ROE 20.75% 5.02% 11.46% 4.44% 4.77% 5.40% 3.00% -
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 32.90 28.25 53.76 68.33 77.50 56.34 97.22 -16.50%
EPS 144.19 30.14 66.94 24.27 25.43 27.83 14.84 46.02%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.73%
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 32.90 28.25 53.76 68.33 77.50 56.31 97.18 -16.50%
EPS 144.19 30.14 66.94 24.27 25.43 27.82 14.83 46.04%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.73%
NAPS 6.95 6.01 5.84 5.47 5.33 5.1476 4.9483 5.81%
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 15.20 19.47 9.86 5.71 4.63 7.31 3.60 27.10%
P/EPS 3.47 18.25 7.92 16.07 14.11 14.80 23.59 -27.32%
EY 28.84 5.48 12.63 6.22 7.08 6.76 4.24 37.60%
DY 10.00 0.00 0.00 0.00 0.00 2.43 2.86 23.17%
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 14.17 18.41 11.46 5.68 4.28 6.66 3.35 27.14%
P/EPS 3.23 17.25 9.20 15.99 13.05 13.47 21.97 -27.32%
EY 30.94 5.80 10.87 6.25 7.66 7.42 4.55 37.60%
DY 10.73 0.00 0.00 0.00 0.00 2.67 3.07 23.16%
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