[SPB] YoY TTM Result on 31-Jul-2013 [#3]

Stock
[SPB] SELANGOR PROPERTIES BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -3.72%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
SPB's Result
SPB's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 114,514 98,252 150,395 235,645 232,971 241,350 305,912 -15.09%
PBT 529,391 155,209 221,614 139,679 121,938 142,756 56,961 44.95%
Tax -35,608 -15,846 -17,562 -53,589 -22,028 -15,375 -22,653 7.82%
NP 493,783 139,363 204,052 86,090 99,910 127,381 34,308 55.90%
-
NP to SH 493,783 140,521 202,887 80,282 93,721 119,636 25,205 64.11%
-
Tax Rate 6.73% 10.21% 7.92% 38.37% 18.06% 10.77% 39.77% -
Total Cost -379,269 -41,111 -53,657 149,555 133,061 113,969 271,604 -
-
Net Worth 2,439,680 2,109,808 2,013,595 1,910,510 1,872,712 1,800,701 1,710,224 6.09%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 171,808 - - - - 34,352 34,371 30.72%
Div Payout % 34.79% - - - - 28.71% 136.37% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 2,439,680 2,109,808 2,013,595 1,910,510 1,872,712 1,800,701 1,710,224 6.09%
NOSH 343,617 343,617 343,617 343,617 343,617 343,645 344,109 -0.02%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 431.20% 141.84% 135.68% 36.53% 42.89% 52.78% 11.21% -
ROE 20.24% 6.66% 10.08% 4.20% 5.00% 6.64% 1.47% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 33.33 28.59 43.77 68.58 67.80 70.23 88.90 -15.07%
EPS 143.70 40.89 59.04 23.36 27.27 34.81 7.32 64.17%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.73%
NAPS 7.10 6.14 5.86 5.56 5.45 5.24 4.97 6.11%
Adjusted Per Share Value based on latest NOSH - 343,617
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 33.33 28.59 43.77 68.58 67.80 70.24 89.03 -15.09%
EPS 143.70 40.89 59.04 23.36 27.27 34.82 7.34 64.09%
DPS 50.00 0.00 0.00 0.00 0.00 10.00 10.00 30.73%
NAPS 7.10 6.14 5.86 5.56 5.45 5.2404 4.9771 6.09%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 4.62 5.20 6.52 4.05 3.37 3.56 3.42 -
P/RPS 13.86 18.19 14.90 5.91 4.97 5.07 3.85 23.77%
P/EPS 3.21 12.72 11.04 17.33 12.36 10.23 46.69 -35.96%
EY 31.10 7.86 9.06 5.77 8.09 9.78 2.14 56.15%
DY 10.82 0.00 0.00 0.00 0.00 2.81 2.92 24.37%
P/NAPS 0.65 0.85 1.11 0.73 0.62 0.68 0.69 -0.98%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 23/09/16 23/09/15 25/09/14 30/09/13 26/09/12 29/09/11 23/09/10 -
Price 4.60 4.67 5.86 4.16 3.42 3.07 3.38 -
P/RPS 13.80 16.33 13.39 6.07 5.04 4.37 3.80 23.95%
P/EPS 3.20 11.42 9.92 17.81 12.54 8.82 46.15 -35.87%
EY 31.24 8.76 10.08 5.62 7.98 11.34 2.17 55.90%
DY 10.87 0.00 0.00 0.00 0.00 3.26 2.96 24.18%
P/NAPS 0.65 0.76 1.00 0.75 0.63 0.59 0.68 -0.74%

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