[SPB] YoY TTM Result on 31-Jan-2013 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 27.24%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 105,480 102,783 217,343 233,347 258,864 193,962 335,879 -17.54%
PBT 554,679 117,406 264,003 140,749 134,994 69,048 68,255 41.76%
Tax -35,196 -16,534 -28,895 -46,182 -22,785 -19,878 -22,106 8.05%
NP 519,483 100,872 235,108 94,567 112,209 49,170 46,149 49.67%
-
NP to SH 519,483 102,030 231,241 87,855 106,318 39,742 37,995 54.60%
-
Tax Rate 6.35% 14.08% 10.94% 32.81% 16.88% 28.79% 32.39% -
Total Cost -414,003 1,911 -17,765 138,780 146,655 144,792 289,730 -
-
Net Worth 2,573,691 2,099,499 2,102,936 1,907,074 1,848,659 1,766,534 1,754,192 6.59%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 171,808 - - - - 34,352 34,371 30.74%
Div Payout % 33.07% - - - - 86.44% 90.46% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 2,573,691 2,099,499 2,102,936 1,907,074 1,848,659 1,766,534 1,754,192 6.59%
NOSH 343,617 343,617 343,617 343,617 343,617 344,353 343,959 -0.01%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 492.49% 98.14% 108.17% 40.53% 43.35% 25.35% 13.74% -
ROE 20.18% 4.86% 11.00% 4.61% 5.75% 2.25% 2.17% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 30.70 29.91 63.25 67.91 75.34 56.33 97.65 -17.53%
EPS 151.18 29.69 67.30 25.57 30.94 11.54 11.05 54.62%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.75%
NAPS 7.49 6.11 6.12 5.55 5.38 5.13 5.10 6.61%
Adjusted Per Share Value based on latest NOSH - 343,617
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 30.70 29.91 63.25 67.91 75.34 56.45 97.75 -17.54%
EPS 151.18 29.69 67.30 25.57 30.94 11.57 11.06 54.59%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.75%
NAPS 7.49 6.11 6.12 5.55 5.38 5.141 5.1051 6.59%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 5.40 5.61 4.75 3.45 3.36 3.88 3.42 -
P/RPS 17.59 18.75 7.51 5.08 4.46 6.89 3.50 30.86%
P/EPS 3.57 18.89 7.06 13.49 10.86 33.62 30.96 -30.22%
EY 28.00 5.29 14.17 7.41 9.21 2.97 3.23 43.30%
DY 9.26 0.00 0.00 0.00 0.00 2.58 2.92 21.19%
P/NAPS 0.72 0.92 0.78 0.62 0.62 0.76 0.67 1.20%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 27/03/15 28/03/14 25/03/13 29/03/12 25/03/11 24/03/10 -
Price 5.75 5.48 5.23 3.60 3.73 4.00 3.44 -
P/RPS 18.73 18.32 8.27 5.30 4.95 7.10 3.52 32.11%
P/EPS 3.80 18.46 7.77 14.08 12.06 34.66 31.14 -29.56%
EY 26.29 5.42 12.87 7.10 8.30 2.89 3.21 41.95%
DY 8.70 0.00 0.00 0.00 0.00 2.50 2.91 20.01%
P/NAPS 0.77 0.90 0.85 0.65 0.69 0.78 0.67 2.34%

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