[SPB] YoY TTM Result on 31-Jul-2012 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 7.24%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 98,252 150,395 235,645 232,971 241,350 305,912 230,504 -13.24%
PBT 155,209 221,614 139,679 121,938 142,756 56,961 50,142 20.71%
Tax -15,846 -17,562 -53,589 -22,028 -15,375 -22,653 -13,701 2.45%
NP 139,363 204,052 86,090 99,910 127,381 34,308 36,441 25.03%
-
NP to SH 140,521 202,887 80,282 93,721 119,636 25,205 29,352 29.80%
-
Tax Rate 10.21% 7.92% 38.37% 18.06% 10.77% 39.77% 27.32% -
Total Cost -41,111 -53,657 149,555 133,061 113,969 271,604 194,063 -
-
Net Worth 2,109,808 2,013,595 1,910,510 1,872,712 1,800,701 1,710,224 1,704,724 3.61%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - 34,352 34,371 - -
Div Payout % - - - - 28.71% 136.37% - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 2,109,808 2,013,595 1,910,510 1,872,712 1,800,701 1,710,224 1,704,724 3.61%
NOSH 343,617 343,617 343,617 343,617 343,645 344,109 343,694 -0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 141.84% 135.68% 36.53% 42.89% 52.78% 11.21% 15.81% -
ROE 6.66% 10.08% 4.20% 5.00% 6.64% 1.47% 1.72% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 28.59 43.77 68.58 67.80 70.23 88.90 67.07 -13.24%
EPS 40.89 59.04 23.36 27.27 34.81 7.32 8.54 29.80%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 6.14 5.86 5.56 5.45 5.24 4.97 4.96 3.61%
Adjusted Per Share Value based on latest NOSH - 343,617
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 28.59 43.77 68.58 67.80 70.24 89.03 67.08 -13.24%
EPS 40.89 59.04 23.36 27.27 34.82 7.34 8.54 29.80%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 6.14 5.86 5.56 5.45 5.2404 4.9771 4.9611 3.61%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 5.20 6.52 4.05 3.37 3.56 3.42 3.08 -
P/RPS 18.19 14.90 5.91 4.97 5.07 3.85 4.59 25.78%
P/EPS 12.72 11.04 17.33 12.36 10.23 46.69 36.06 -15.93%
EY 7.86 9.06 5.77 8.09 9.78 2.14 2.77 18.97%
DY 0.00 0.00 0.00 0.00 2.81 2.92 0.00 -
P/NAPS 0.85 1.11 0.73 0.62 0.68 0.69 0.62 5.39%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 23/09/15 25/09/14 30/09/13 26/09/12 29/09/11 23/09/10 25/09/09 -
Price 4.67 5.86 4.16 3.42 3.07 3.38 3.31 -
P/RPS 16.33 13.39 6.07 5.04 4.37 3.80 4.94 22.04%
P/EPS 11.42 9.92 17.81 12.54 8.82 46.15 38.76 -18.41%
EY 8.76 10.08 5.62 7.98 11.34 2.17 2.58 22.58%
DY 0.00 0.00 0.00 0.00 3.26 2.96 0.00 -
P/NAPS 0.76 1.00 0.75 0.63 0.59 0.68 0.67 2.12%

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