[SPB] YoY TTM Result on 31-Jan-2014 [#1]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- 142.55%
YoY- 163.21%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 122,034 105,480 102,783 217,343 233,347 258,864 193,962 -7.42%
PBT 159,909 554,679 117,406 264,003 140,749 134,994 69,048 15.00%
Tax -32,393 -35,196 -16,534 -28,895 -46,182 -22,785 -19,878 8.47%
NP 127,516 519,483 100,872 235,108 94,567 112,209 49,170 17.19%
-
NP to SH 127,516 519,483 102,030 231,241 87,855 106,318 39,742 21.42%
-
Tax Rate 20.26% 6.35% 14.08% 10.94% 32.81% 16.88% 28.79% -
Total Cost -5,482 -414,003 1,911 -17,765 138,780 146,655 144,792 -
-
Net Worth 2,570,247 2,573,691 2,099,499 2,102,936 1,907,074 1,848,659 1,766,534 6.44%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - 171,808 - - - - 34,352 -
Div Payout % - 33.07% - - - - 86.44% -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 2,570,247 2,573,691 2,099,499 2,102,936 1,907,074 1,848,659 1,766,534 6.44%
NOSH 343,616 343,617 343,617 343,617 343,617 343,617 344,353 -0.03%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 104.49% 492.49% 98.14% 108.17% 40.53% 43.35% 25.35% -
ROE 4.96% 20.18% 4.86% 11.00% 4.61% 5.75% 2.25% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 35.51 30.70 29.91 63.25 67.91 75.34 56.33 -7.39%
EPS 37.11 151.18 29.69 67.30 25.57 30.94 11.54 21.47%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 7.48 7.49 6.11 6.12 5.55 5.38 5.13 6.48%
Adjusted Per Share Value based on latest NOSH - 343,617
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 35.51 30.70 29.91 63.25 67.91 75.34 56.45 -7.42%
EPS 37.11 151.18 29.69 67.30 25.57 30.94 11.57 21.41%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 7.48 7.49 6.11 6.12 5.55 5.38 5.141 6.44%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 4.45 5.40 5.61 4.75 3.45 3.36 3.88 -
P/RPS 12.53 17.59 18.75 7.51 5.08 4.46 6.89 10.47%
P/EPS 11.99 3.57 18.89 7.06 13.49 10.86 33.62 -15.77%
EY 8.34 28.00 5.29 14.17 7.41 9.21 2.97 18.75%
DY 0.00 9.26 0.00 0.00 0.00 0.00 2.58 -
P/NAPS 0.59 0.72 0.92 0.78 0.62 0.62 0.76 -4.12%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 28/02/17 24/03/16 27/03/15 28/03/14 25/03/13 29/03/12 25/03/11 -
Price 4.65 5.75 5.48 5.23 3.60 3.73 4.00 -
P/RPS 13.09 18.73 18.32 8.27 5.30 4.95 7.10 10.72%
P/EPS 12.53 3.80 18.46 7.77 14.08 12.06 34.66 -15.58%
EY 7.98 26.29 5.42 12.87 7.10 8.30 2.89 18.42%
DY 0.00 8.70 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.62 0.77 0.90 0.85 0.65 0.69 0.78 -3.75%

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