[SPB] YoY TTM Result on 31-Jan-2011 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- -4.13%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 217,343 233,347 258,864 193,962 335,879 211,378 189,412 2.31%
PBT 264,003 140,749 134,994 69,048 68,255 90,856 117,522 14.42%
Tax -28,895 -46,182 -22,785 -19,878 -22,106 -7,750 -20,927 5.51%
NP 235,108 94,567 112,209 49,170 46,149 83,106 96,595 15.96%
-
NP to SH 231,241 87,855 106,318 39,742 37,995 77,145 92,964 16.38%
-
Tax Rate 10.94% 32.81% 16.88% 28.79% 32.39% 8.53% 17.81% -
Total Cost -17,765 138,780 146,655 144,792 289,730 128,272 92,817 -
-
Net Worth 2,102,936 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 1,673,519 3.87%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - 34,352 34,371 - 34,363 -
Div Payout % - - - 86.44% 90.46% - 36.96% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 2,102,936 1,907,074 1,848,659 1,766,534 1,754,192 1,736,804 1,673,519 3.87%
NOSH 343,617 343,617 343,617 344,353 343,959 343,921 343,638 -0.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 108.17% 40.53% 43.35% 25.35% 13.74% 39.32% 51.00% -
ROE 11.00% 4.61% 5.75% 2.25% 2.17% 4.44% 5.55% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 63.25 67.91 75.34 56.33 97.65 61.46 55.12 2.31%
EPS 67.30 25.57 30.94 11.54 11.05 22.43 27.05 16.38%
DPS 0.00 0.00 0.00 10.00 10.00 0.00 10.00 -
NAPS 6.12 5.55 5.38 5.13 5.10 5.05 4.87 3.87%
Adjusted Per Share Value based on latest NOSH - 344,353
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 63.25 67.91 75.34 56.45 97.75 61.52 55.12 2.31%
EPS 67.30 25.57 30.94 11.57 11.06 22.45 27.05 16.38%
DPS 0.00 0.00 0.00 10.00 10.00 0.00 10.00 -
NAPS 6.12 5.55 5.38 5.141 5.1051 5.0545 4.8703 3.87%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 4.75 3.45 3.36 3.88 3.42 2.96 3.32 -
P/RPS 7.51 5.08 4.46 6.89 3.50 4.82 6.02 3.75%
P/EPS 7.06 13.49 10.86 33.62 30.96 13.20 12.27 -8.79%
EY 14.17 7.41 9.21 2.97 3.23 7.58 8.15 9.64%
DY 0.00 0.00 0.00 2.58 2.92 0.00 3.01 -
P/NAPS 0.78 0.62 0.62 0.76 0.67 0.59 0.68 2.31%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 25/03/13 29/03/12 25/03/11 24/03/10 23/03/09 25/03/08 -
Price 5.23 3.60 3.73 4.00 3.44 2.96 2.94 -
P/RPS 8.27 5.30 4.95 7.10 3.52 4.82 5.33 7.58%
P/EPS 7.77 14.08 12.06 34.66 31.14 13.20 10.87 -5.43%
EY 12.87 7.10 8.30 2.89 3.21 7.58 9.20 5.74%
DY 0.00 0.00 0.00 2.50 2.91 0.00 3.40 -
P/NAPS 0.85 0.65 0.69 0.78 0.67 0.59 0.60 5.97%

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