Highlights

[SPB] QoQ Annualized Quarter Result on 2017-07-31 [#3]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 26-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2017
Quarter 31-Jul-2017  [#3]
Profit Trend QoQ -     -8.63%    YoY -     624.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 134,828 114,760 140,165 126,586 126,158 121,804 121,824 7.02%
  QoQ % 17.49% -18.13% 10.73% 0.34% 3.57% -0.02% -
  Horiz. % 110.67% 94.20% 115.06% 103.91% 103.56% 99.98% 100.00%
PBT -57,198 -154,752 114,449 106,342 115,338 185,680 98,759 -
  QoQ % 63.04% -235.21% 7.62% -7.80% -37.88% 88.01% -
  Horiz. % -57.92% -156.70% 115.89% 107.68% 116.79% 188.01% 100.00%
Tax -11,412 -8,992 -21,850 -10,136 -10,046 -9,496 -31,397 -49.16%
  QoQ % -26.91% 58.85% -115.57% -0.90% -5.79% 69.76% -
  Horiz. % 36.35% 28.64% 69.59% 32.28% 32.00% 30.24% 100.00%
NP -68,610 -163,744 92,599 96,206 105,292 176,184 67,362 -
  QoQ % 58.10% -276.83% -3.75% -8.63% -40.24% 161.55% -
  Horiz. % -101.85% -243.08% 137.46% 142.82% 156.31% 261.55% 100.00%
NP to SH -68,610 -163,744 92,599 96,206 105,292 176,184 67,362 -
  QoQ % 58.10% -276.83% -3.75% -8.63% -40.24% 161.55% -
  Horiz. % -101.85% -243.08% 137.46% 142.82% 156.31% 261.55% 100.00%
Tax Rate - % - % 19.09 % 9.53 % 8.71 % 5.11 % 31.79 % -
  QoQ % 0.00% 0.00% 100.31% 9.41% 70.45% -83.93% -
  Horiz. % 0.00% 0.00% 60.05% 29.98% 27.40% 16.07% 100.00%
Total Cost 203,438 278,504 47,566 30,380 20,866 -54,380 54,462 141.33%
  QoQ % -26.95% 485.51% 56.57% 45.60% 138.37% -199.85% -
  Horiz. % 373.54% 511.37% 87.34% 55.78% 38.31% -99.85% 100.00%
Net Worth 2,429,372 2,487,787 2,539,329 2,535,893 2,501,524 2,570,247 2,511,840 -2.21%
  QoQ % -2.35% -2.03% 0.14% 1.37% -2.67% 2.33% -
  Horiz. % 96.72% 99.04% 101.09% 100.96% 99.59% 102.33% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 2,429,372 2,487,787 2,539,329 2,535,893 2,501,524 2,570,247 2,511,840 -2.21%
  QoQ % -2.35% -2.03% 0.14% 1.37% -2.67% 2.33% -
  Horiz. % 96.72% 99.04% 101.09% 100.96% 99.59% 102.33% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,616 343,616 343,617 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -50.89 % -142.68 % 66.06 % 76.00 % 83.46 % 144.65 % 55.29 % -
  QoQ % 64.33% -315.99% -13.08% -8.94% -42.30% 161.62% -
  Horiz. % -92.04% -258.06% 119.48% 137.46% 150.95% 261.62% 100.00%
ROE -2.82 % -6.58 % 3.65 % 3.79 % 4.21 % 6.85 % 2.68 % -
  QoQ % 57.14% -280.27% -3.69% -9.98% -38.54% 155.60% -
  Horiz. % -105.22% -245.52% 136.19% 141.42% 157.09% 255.60% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 39.24 33.40 40.79 36.84 36.71 35.45 35.45 7.03%
  QoQ % 17.49% -18.12% 10.72% 0.35% 3.55% 0.00% -
  Horiz. % 110.69% 94.22% 115.06% 103.92% 103.55% 100.00% 100.00%
EPS -19.96 -47.64 26.95 28.00 30.64 51.28 19.60 -
  QoQ % 58.10% -276.77% -3.75% -8.62% -40.25% 161.63% -
  Horiz. % -101.84% -243.06% 137.50% 142.86% 156.33% 261.63% 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 7.0700 7.2400 7.3900 7.3800 7.2800 7.4800 7.3100 -2.21%
  QoQ % -2.35% -2.03% 0.14% 1.37% -2.67% 2.33% -
  Horiz. % 96.72% 99.04% 101.09% 100.96% 99.59% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 39.24 33.40 40.79 36.84 36.71 35.45 35.45 7.03%
  QoQ % 17.49% -18.12% 10.72% 0.35% 3.55% 0.00% -
  Horiz. % 110.69% 94.22% 115.06% 103.92% 103.55% 100.00% 100.00%
EPS -19.96 -47.64 26.95 28.00 30.64 51.27 19.60 -
  QoQ % 58.10% -276.77% -3.75% -8.62% -40.24% 161.58% -
  Horiz. % -101.84% -243.06% 137.50% 142.86% 156.33% 261.58% 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 7.0700 7.2400 7.3900 7.3800 7.2800 7.4800 7.3100 -2.21%
  QoQ % -2.35% -2.03% 0.14% 1.37% -2.67% 2.33% -
  Horiz. % 96.72% 99.04% 101.09% 100.96% 99.59% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 4.2100 4.8600 4.8000 4.8600 4.6400 4.4500 5.0000 -
P/RPS 10.73 14.55 11.77 13.19 12.64 12.55 14.10 -16.69%
  QoQ % -26.25% 23.62% -10.77% 4.35% 0.72% -10.99% -
  Horiz. % 76.10% 103.19% 83.48% 93.55% 89.65% 89.01% 100.00%
P/EPS -21.08 -10.20 17.81 17.36 15.14 8.68 25.51 -
  QoQ % -106.67% -157.27% 2.59% 14.66% 74.42% -65.97% -
  Horiz. % -82.63% -39.98% 69.82% 68.05% 59.35% 34.03% 100.00%
EY -4.74 -9.81 5.61 5.76 6.60 11.52 3.92 -
  QoQ % 51.68% -274.87% -2.60% -12.73% -42.71% 193.88% -
  Horiz. % -120.92% -250.26% 143.11% 146.94% 168.37% 293.88% 100.00%
DY 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. % - - - - - - -
P/NAPS 0.60 0.67 0.65 0.66 0.64 0.59 0.68 -8.03%
  QoQ % -10.45% 3.08% -1.52% 3.13% 8.47% -13.24% -
  Horiz. % 88.24% 98.53% 95.59% 97.06% 94.12% 86.76% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 26/06/18 28/02/18 27/12/17 26/09/17 23/06/17 28/02/17 27/12/16 -
Price 4.1400 4.7500 5.0200 4.8000 4.8400 4.6500 4.5500 -
P/RPS 10.55 14.22 12.31 13.03 13.18 13.12 12.83 -12.26%
  QoQ % -25.81% 15.52% -5.53% -1.14% 0.46% 2.26% -
  Horiz. % 82.23% 110.83% 95.95% 101.56% 102.73% 102.26% 100.00%
P/EPS -20.73 -9.97 18.63 17.14 15.80 9.07 23.21 -
  QoQ % -107.92% -153.52% 8.69% 8.48% 74.20% -60.92% -
  Horiz. % -89.31% -42.96% 80.27% 73.85% 68.07% 39.08% 100.00%
EY -4.82 -10.03 5.37 5.83 6.33 11.03 4.31 -
  QoQ % 51.94% -286.78% -7.89% -7.90% -42.61% 155.92% -
  Horiz. % -111.83% -232.71% 124.59% 135.27% 146.87% 255.92% 100.00%
DY 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. % - - - - - - -
P/NAPS 0.59 0.66 0.68 0.65 0.66 0.62 0.62 -3.26%
  QoQ % -10.61% -2.94% 4.62% -1.52% 6.45% 0.00% -
  Horiz. % 95.16% 106.45% 109.68% 104.84% 106.45% 100.00% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers