Highlights

[SPB] QoQ Annualized Quarter Result on 2014-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2014
Quarter 31-Jan-2014  [#1]
Profit Trend QoQ -     551.44%    YoY -     701.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 100,985 98,381 100,400 155,676 239,497 239,669 243,674 -44.32%
  QoQ % 2.65% -2.01% -35.51% -35.00% -0.07% -1.64% -
  Horiz. % 41.44% 40.37% 41.20% 63.89% 98.29% 98.36% 100.00%
PBT 214,949 232,076 328,788 621,948 132,171 110,557 85,750 84.22%
  QoQ % -7.38% -29.41% -47.14% 370.56% 19.55% 28.93% -
  Horiz. % 250.67% 270.64% 383.43% 725.30% 154.14% 128.93% 100.00%
Tax -18,058 -8,890 -9,388 -5,516 -30,892 -24,402 -26,562 -22.63%
  QoQ % -103.11% 5.30% -70.20% 82.14% -26.59% 8.13% -
  Horiz. % 67.98% 33.47% 35.34% 20.77% 116.30% 91.87% 100.00%
NP 196,891 223,185 319,400 616,432 101,279 86,154 59,188 122.35%
  QoQ % -11.78% -30.12% -48.19% 508.65% 17.55% 45.56% -
  Horiz. % 332.65% 377.08% 539.64% 1,041.48% 171.11% 145.56% 100.00%
NP to SH 198,049 224,729 321,716 621,064 95,337 81,329 52,384 142.10%
  QoQ % -11.87% -30.15% -48.20% 551.44% 17.22% 55.26% -
  Horiz. % 378.07% 429.00% 614.15% 1,185.60% 182.00% 155.26% 100.00%
Tax Rate 8.40 % 3.83 % 2.86 % 0.89 % 23.37 % 22.07 % 30.98 % -58.01%
  QoQ % 119.32% 33.92% 221.35% -96.19% 5.89% -28.76% -
  Horiz. % 27.11% 12.36% 9.23% 2.87% 75.44% 71.24% 100.00%
Total Cost -95,906 -124,804 -219,000 -460,756 138,218 153,514 184,486 -
  QoQ % 23.15% 43.01% 52.47% -433.35% -9.96% -16.79% -
  Horiz. % -51.99% -67.65% -118.71% -249.75% 74.92% 83.21% 100.00%
Net Worth 2,040,963 2,013,595 2,006,723 2,102,739 1,947,966 1,910,510 1,879,584 5.63%
  QoQ % 1.36% 0.34% -4.57% 7.95% 1.96% 1.65% -
  Horiz. % 108.59% 107.13% 106.76% 111.87% 103.64% 101.65% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 2,040,963 2,013,595 2,006,723 2,102,739 1,947,966 1,910,510 1,879,584 5.63%
  QoQ % 1.36% 0.34% -4.57% 7.95% 1.96% 1.65% -
  Horiz. % 108.59% 107.13% 106.76% 111.87% 103.64% 101.65% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,556 343,617 343,617 -
  QoQ % 0.00% 0.00% 0.00% 0.02% -0.02% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.98% 100.00% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 194.97 % 226.86 % 318.13 % 395.97 % 42.29 % 35.95 % 24.29 % 299.37%
  QoQ % -14.06% -28.69% -19.66% 836.32% 17.64% 48.00% -
  Horiz. % 802.68% 933.96% 1,309.72% 1,630.18% 174.10% 148.00% 100.00%
ROE 9.70 % 11.16 % 16.03 % 29.54 % 4.89 % 4.26 % 2.79 % 128.98%
  QoQ % -13.08% -30.38% -45.73% 504.09% 14.79% 52.69% -
  Horiz. % 347.67% 400.00% 574.55% 1,058.78% 175.27% 152.69% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 29.39 28.63 29.22 45.31 69.71 69.75 70.91 -44.32%
  QoQ % 2.65% -2.02% -35.51% -35.00% -0.06% -1.64% -
  Horiz. % 41.45% 40.38% 41.21% 63.90% 98.31% 98.36% 100.00%
EPS 57.64 65.40 93.62 180.76 27.75 23.67 15.24 142.16%
  QoQ % -11.87% -30.14% -48.21% 551.39% 17.24% 55.31% -
  Horiz. % 378.22% 429.13% 614.30% 1,186.09% 182.09% 155.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.9400 5.8600 5.8400 6.1200 5.6700 5.5600 5.4700 5.63%
  QoQ % 1.37% 0.34% -4.58% 7.94% 1.98% 1.65% -
  Horiz. % 108.59% 107.13% 106.76% 111.88% 103.66% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 29.39 28.63 29.22 45.31 69.70 69.75 70.91 -44.32%
  QoQ % 2.65% -2.02% -35.51% -34.99% -0.07% -1.64% -
  Horiz. % 41.45% 40.38% 41.21% 63.90% 98.29% 98.36% 100.00%
EPS 57.64 65.40 93.62 180.76 27.75 23.67 15.24 142.16%
  QoQ % -11.87% -30.14% -48.21% 551.39% 17.24% 55.31% -
  Horiz. % 378.22% 429.13% 614.30% 1,186.09% 182.09% 155.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.9400 5.8600 5.8400 6.1200 5.6690 5.5600 5.4700 5.63%
  QoQ % 1.37% 0.34% -4.58% 7.96% 1.96% 1.65% -
  Horiz. % 108.59% 107.13% 106.76% 111.88% 103.64% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 5.8600 6.5200 5.3000 4.7500 4.1900 4.0500 3.9000 -
P/RPS 19.94 22.77 18.14 18.50 6.01 5.81 5.50 135.44%
  QoQ % -12.43% 25.52% -1.95% 207.82% 3.44% 5.64% -
  Horiz. % 362.55% 414.00% 329.82% 336.36% 109.27% 105.64% 100.00%
P/EPS 10.17 9.97 5.66 2.63 15.10 17.11 25.58 -45.84%
  QoQ % 2.01% 76.15% 115.21% -82.58% -11.75% -33.11% -
  Horiz. % 39.76% 38.98% 22.13% 10.28% 59.03% 66.89% 100.00%
EY 9.84 10.03 17.67 38.05 6.62 5.84 3.91 84.71%
  QoQ % -1.89% -43.24% -53.56% 474.77% 13.36% 49.36% -
  Horiz. % 251.66% 256.52% 451.92% 973.15% 169.31% 149.36% 100.00%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.99 1.11 0.91 0.78 0.74 0.73 0.71 24.73%
  QoQ % -10.81% 21.98% 16.67% 5.41% 1.37% 2.82% -
  Horiz. % 139.44% 156.34% 128.17% 109.86% 104.23% 102.82% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 29/12/14 25/09/14 27/06/14 28/03/14 30/12/13 30/09/13 27/06/13 -
Price 5.2300 5.8600 6.1600 5.2300 4.8000 4.1600 3.8800 -
P/RPS 17.79 20.47 21.08 20.37 6.89 5.96 5.47 119.04%
  QoQ % -13.09% -2.89% 3.49% 195.65% 15.60% 8.96% -
  Horiz. % 325.23% 374.22% 385.37% 372.39% 125.96% 108.96% 100.00%
P/EPS 9.07 8.96 6.58 2.89 17.30 17.58 25.45 -49.64%
  QoQ % 1.23% 36.17% 127.68% -83.29% -1.59% -30.92% -
  Horiz. % 35.64% 35.21% 25.85% 11.36% 67.98% 69.08% 100.00%
EY 11.02 11.16 15.20 34.56 5.78 5.69 3.93 98.48%
  QoQ % -1.25% -26.58% -56.02% 497.92% 1.58% 44.78% -
  Horiz. % 280.41% 283.97% 386.77% 879.39% 147.07% 144.78% 100.00%
DY 2.29 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.88 1.00 1.05 0.85 0.85 0.75 0.71 15.34%
  QoQ % -12.00% -4.76% 23.53% 0.00% 13.33% 5.63% -
  Horiz. % 123.94% 140.85% 147.89% 119.72% 119.72% 105.63% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

506  214  559  942 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.185+0.095 
 PDZ-WB 0.055+0.025 
 VC 0.08+0.02 
 IRIS 0.275+0.015 
 MQTECH 0.075+0.01 
 ANZO 0.22-0.015 
 MLAB 0.05+0.01 
 KNM 0.23+0.015 
 TDEX 0.085+0.025 
 GPACKET 0.635+0.135 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers