Highlights

[SPB] QoQ Annualized Quarter Result on 2017-10-31 [#4]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 27-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2017
Quarter 31-Oct-2017  [#4]
Profit Trend QoQ -     -3.75%    YoY -     37.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 142,361 134,828 114,760 140,165 126,586 126,158 121,804 10.99%
  QoQ % 5.59% 17.49% -18.13% 10.73% 0.34% 3.57% -
  Horiz. % 116.88% 110.69% 94.22% 115.07% 103.93% 103.57% 100.00%
PBT 9,504 -57,198 -154,752 114,449 106,342 115,338 185,680 -86.29%
  QoQ % 116.62% 63.04% -235.21% 7.62% -7.80% -37.88% -
  Horiz. % 5.12% -30.80% -83.34% 61.64% 57.27% 62.12% 100.00%
Tax -10,974 -11,412 -8,992 -21,850 -10,136 -10,046 -9,496 10.16%
  QoQ % 3.83% -26.91% 58.85% -115.57% -0.90% -5.79% -
  Horiz. % 115.57% 120.18% 94.69% 230.10% 106.74% 105.79% 100.00%
NP -1,470 -68,610 -163,744 92,599 96,206 105,292 176,184 -
  QoQ % 97.86% 58.10% -276.83% -3.75% -8.63% -40.24% -
  Horiz. % -0.83% -38.94% -92.94% 52.56% 54.61% 59.76% 100.00%
NP to SH -1,470 -68,610 -163,744 92,599 96,206 105,292 176,184 -
  QoQ % 97.86% 58.10% -276.83% -3.75% -8.63% -40.24% -
  Horiz. % -0.83% -38.94% -92.94% 52.56% 54.61% 59.76% 100.00%
Tax Rate 115.47 % - % - % 19.09 % 9.53 % 8.71 % 5.11 % 703.86%
  QoQ % 0.00% 0.00% 0.00% 100.31% 9.41% 70.45% -
  Horiz. % 2,259.69% 0.00% 0.00% 373.58% 186.50% 170.45% 100.00%
Total Cost 143,831 203,438 278,504 47,566 30,380 20,866 -54,380 -
  QoQ % -29.30% -26.95% 485.51% 56.57% 45.60% 138.37% -
  Horiz. % -264.49% -374.10% -512.14% -87.47% -55.87% -38.37% 100.00%
Net Worth 2,470,606 2,429,372 2,487,787 2,539,329 2,535,893 2,501,524 2,570,247 -2.61%
  QoQ % 1.70% -2.35% -2.03% 0.14% 1.37% -2.67% -
  Horiz. % 96.12% 94.52% 96.79% 98.80% 98.66% 97.33% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 2,470,606 2,429,372 2,487,787 2,539,329 2,535,893 2,501,524 2,570,247 -2.61%
  QoQ % 1.70% -2.35% -2.03% 0.14% 1.37% -2.67% -
  Horiz. % 96.12% 94.52% 96.79% 98.80% 98.66% 97.33% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,617 343,616 343,616 0.00%
  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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -1.03 % -50.89 % -142.68 % 66.06 % 76.00 % 83.46 % 144.65 % -
  QoQ % 97.98% 64.33% -315.99% -13.08% -8.94% -42.30% -
  Horiz. % -0.71% -35.18% -98.64% 45.67% 52.54% 57.70% 100.00%
ROE -0.06 % -2.82 % -6.58 % 3.65 % 3.79 % 4.21 % 6.85 % -
  QoQ % 97.87% 57.14% -280.27% -3.69% -9.98% -38.54% -
  Horiz. % -0.88% -41.17% -96.06% 53.28% 55.33% 61.46% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 41.43 39.24 33.40 40.79 36.84 36.71 35.45 10.98%
  QoQ % 5.58% 17.49% -18.12% 10.72% 0.35% 3.55% -
  Horiz. % 116.87% 110.69% 94.22% 115.06% 103.92% 103.55% 100.00%
EPS -0.43 -19.96 -47.64 26.95 28.00 30.64 51.28 -
  QoQ % 97.85% 58.10% -276.77% -3.75% -8.62% -40.25% -
  Horiz. % -0.84% -38.92% -92.90% 52.55% 54.60% 59.75% 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 7.1900 7.0700 7.2400 7.3900 7.3800 7.2800 7.4800 -2.61%
  QoQ % 1.70% -2.35% -2.03% 0.14% 1.37% -2.67% -
  Horiz. % 96.12% 94.52% 96.79% 98.80% 98.66% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 41.43 39.24 33.40 40.79 36.84 36.71 35.45 10.98%
  QoQ % 5.58% 17.49% -18.12% 10.72% 0.35% 3.55% -
  Horiz. % 116.87% 110.69% 94.22% 115.06% 103.92% 103.55% 100.00%
EPS -0.43 -19.96 -47.64 26.95 28.00 30.64 51.27 -
  QoQ % 97.85% 58.10% -276.77% -3.75% -8.62% -40.24% -
  Horiz. % -0.84% -38.93% -92.92% 52.56% 54.61% 59.76% 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 7.1900 7.0700 7.2400 7.3900 7.3800 7.2800 7.4800 -2.61%
  QoQ % 1.70% -2.35% -2.03% 0.14% 1.37% -2.67% -
  Horiz. % 96.12% 94.52% 96.79% 98.80% 98.66% 97.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 4.2000 4.2100 4.8600 4.8000 4.8600 4.6400 4.4500 -
P/RPS 10.14 10.73 14.55 11.77 13.19 12.64 12.55 -13.29%
  QoQ % -5.50% -26.25% 23.62% -10.77% 4.35% 0.72% -
  Horiz. % 80.80% 85.50% 115.94% 93.78% 105.10% 100.72% 100.00%
P/EPS -981.32 -21.08 -10.20 17.81 17.36 15.14 8.68 -
  QoQ % -4,555.22% -106.67% -157.27% 2.59% 14.66% 74.42% -
  Horiz. % -11,305.53% -242.86% -117.51% 205.18% 200.00% 174.42% 100.00%
EY -0.10 -4.74 -9.81 5.61 5.76 6.60 11.52 -
  QoQ % 97.89% 51.68% -274.87% -2.60% -12.73% -42.71% -
  Horiz. % -0.87% -41.15% -85.16% 48.70% 50.00% 57.29% 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 0.58 0.60 0.67 0.65 0.66 0.64 0.59 -1.14%
  QoQ % -3.33% -10.45% 3.08% -1.52% 3.13% 8.47% -
  Horiz. % 98.31% 101.69% 113.56% 110.17% 111.86% 108.47% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 20/09/18 26/06/18 28/02/18 27/12/17 26/09/17 23/06/17 28/02/17 -
Price 4.2300 4.1400 4.7500 5.0200 4.8000 4.8400 4.6500 -
P/RPS 10.21 10.55 14.22 12.31 13.03 13.18 13.12 -15.43%
  QoQ % -3.22% -25.81% 15.52% -5.53% -1.14% 0.46% -
  Horiz. % 77.82% 80.41% 108.38% 93.83% 99.31% 100.46% 100.00%
P/EPS -988.33 -20.73 -9.97 18.63 17.14 15.80 9.07 -
  QoQ % -4,667.63% -107.92% -153.52% 8.69% 8.48% 74.20% -
  Horiz. % -10,896.69% -228.56% -109.92% 205.40% 188.97% 174.20% 100.00%
EY -0.10 -4.82 -10.03 5.37 5.83 6.33 11.03 -
  QoQ % 97.93% 51.94% -286.78% -7.89% -7.90% -42.61% -
  Horiz. % -0.91% -43.70% -90.93% 48.69% 52.86% 57.39% 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 0.59 0.66 0.68 0.65 0.66 0.62 -3.26%
  QoQ % 0.00% -10.61% -2.94% 4.62% -1.52% 6.45% -
  Horiz. % 95.16% 95.16% 106.45% 109.68% 104.84% 106.45% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers