Highlights

[SPB] QoQ Annualized Quarter Result on 2018-10-31 [#4]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 27-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Oct-2018  [#4]
Profit Trend QoQ -     -42.52%    YoY -     -102.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 192,152 153,284 142,361 134,828 114,760 140,165 126,586 31.98%
  QoQ % 25.36% 7.67% 5.59% 17.49% -18.13% 10.73% -
  Horiz. % 151.79% 121.09% 112.46% 106.51% 90.66% 110.73% 100.00%
PBT 102,096 10,899 9,504 -57,198 -154,752 114,449 106,342 -2.67%
  QoQ % 836.75% 14.68% 116.62% 63.04% -235.21% 7.62% -
  Horiz. % 96.01% 10.25% 8.94% -53.79% -145.52% 107.62% 100.00%
Tax -9,956 -12,995 -10,974 -11,412 -8,992 -21,850 -10,136 -1.18%
  QoQ % 23.39% -18.41% 3.83% -26.91% 58.85% -115.57% -
  Horiz. % 98.22% 128.21% 108.27% 112.59% 88.71% 215.57% 100.00%
NP 92,140 -2,096 -1,470 -68,610 -163,744 92,599 96,206 -2.83%
  QoQ % 4,495.99% -42.52% 97.86% 58.10% -276.83% -3.75% -
  Horiz. % 95.77% -2.18% -1.53% -71.32% -170.20% 96.25% 100.00%
NP to SH 92,140 -2,096 -1,470 -68,610 -163,744 92,599 96,206 -2.83%
  QoQ % 4,495.99% -42.52% 97.86% 58.10% -276.83% -3.75% -
  Horiz. % 95.77% -2.18% -1.53% -71.32% -170.20% 96.25% 100.00%
Tax Rate 9.75 % 119.23 % 115.47 % - % - % 19.09 % 9.53 % 1.53%
  QoQ % -91.82% 3.26% 0.00% 0.00% 0.00% 100.31% -
  Horiz. % 102.31% 1,251.10% 1,211.65% 0.00% 0.00% 200.31% 100.00%
Total Cost 100,012 155,380 143,831 203,438 278,504 47,566 30,380 120.82%
  QoQ % -35.63% 8.03% -29.30% -26.95% 485.51% 56.57% -
  Horiz. % 329.20% 511.45% 473.44% 669.64% 916.73% 156.57% 100.00%
Net Worth 2,498,095 2,463,658 2,470,606 2,429,372 2,487,787 2,539,329 2,535,893 -0.99%
  QoQ % 1.40% -0.28% 1.70% -2.35% -2.03% 0.14% -
  Horiz. % 98.51% 97.15% 97.43% 95.80% 98.10% 100.14% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 2,498,095 2,463,658 2,470,606 2,429,372 2,487,787 2,539,329 2,535,893 -0.99%
  QoQ % 1.40% -0.28% 1.70% -2.35% -2.03% 0.14% -
  Horiz. % 98.51% 97.15% 97.43% 95.80% 98.10% 100.14% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,617 -
  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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 47.95 % -1.37 % -1.03 % -50.89 % -142.68 % 66.06 % 76.00 % -26.38%
  QoQ % 3,600.00% -33.01% 97.98% 64.33% -315.99% -13.08% -
  Horiz. % 63.09% -1.80% -1.36% -66.96% -187.74% 86.92% 100.00%
ROE 3.69 % -0.09 % -0.06 % -2.82 % -6.58 % 3.65 % 3.79 % -1.76%
  QoQ % 4,200.00% -50.00% 97.87% 57.14% -280.27% -3.69% -
  Horiz. % 97.36% -2.37% -1.58% -74.41% -173.61% 96.31% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 55.92 44.61 41.43 39.24 33.40 40.79 36.84 31.98%
  QoQ % 25.35% 7.68% 5.58% 17.49% -18.12% 10.72% -
  Horiz. % 151.79% 121.09% 112.46% 106.51% 90.66% 110.72% 100.00%
EPS 26.80 -0.61 -0.43 -19.96 -47.64 26.95 28.00 -2.87%
  QoQ % 4,493.44% -41.86% 97.85% 58.10% -276.77% -3.75% -
  Horiz. % 95.71% -2.18% -1.54% -71.29% -170.14% 96.25% 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 7.2700 7.1700 7.1900 7.0700 7.2400 7.3900 7.3800 -0.99%
  QoQ % 1.39% -0.28% 1.70% -2.35% -2.03% 0.14% -
  Horiz. % 98.51% 97.15% 97.43% 95.80% 98.10% 100.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 55.92 44.61 41.43 39.24 33.40 40.79 36.84 31.98%
  QoQ % 25.35% 7.68% 5.58% 17.49% -18.12% 10.72% -
  Horiz. % 151.79% 121.09% 112.46% 106.51% 90.66% 110.72% 100.00%
EPS 26.80 -0.61 -0.43 -19.96 -47.64 26.95 28.00 -2.87%
  QoQ % 4,493.44% -41.86% 97.85% 58.10% -276.77% -3.75% -
  Horiz. % 95.71% -2.18% -1.54% -71.29% -170.14% 96.25% 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 7.2700 7.1700 7.1900 7.0700 7.2400 7.3900 7.3800 -0.99%
  QoQ % 1.39% -0.28% 1.70% -2.35% -2.03% 0.14% -
  Horiz. % 98.51% 97.15% 97.43% 95.80% 98.10% 100.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 6.1200 5.3600 4.2000 4.2100 4.8600 4.8000 4.8600 -
P/RPS 10.94 12.02 10.14 10.73 14.55 11.77 13.19 -11.69%
  QoQ % -8.99% 18.54% -5.50% -26.25% 23.62% -10.77% -
  Horiz. % 82.94% 91.13% 76.88% 81.35% 110.31% 89.23% 100.00%
P/EPS 22.82 -878.69 -981.32 -21.08 -10.20 17.81 17.36 19.94%
  QoQ % 102.60% 10.46% -4,555.22% -106.67% -157.27% 2.59% -
  Horiz. % 131.45% -5,061.58% -5,652.76% -121.43% -58.76% 102.59% 100.00%
EY 4.38 -0.11 -0.10 -4.74 -9.81 5.61 5.76 -16.65%
  QoQ % 4,081.82% -10.00% 97.89% 51.68% -274.87% -2.60% -
  Horiz. % 76.04% -1.91% -1.74% -82.29% -170.31% 97.40% 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 0.84 0.75 0.58 0.60 0.67 0.65 0.66 17.39%
  QoQ % 12.00% 29.31% -3.33% -10.45% 3.08% -1.52% -
  Horiz. % 127.27% 113.64% 87.88% 90.91% 101.52% 98.48% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 15/03/19 27/12/18 20/09/18 26/06/18 28/02/18 27/12/17 26/09/17 -
Price 6.2200 5.6900 4.2300 4.1400 4.7500 5.0200 4.8000 -
P/RPS 11.12 12.75 10.21 10.55 14.22 12.31 13.03 -10.00%
  QoQ % -12.78% 24.88% -3.22% -25.81% 15.52% -5.53% -
  Horiz. % 85.34% 97.85% 78.36% 80.97% 109.13% 94.47% 100.00%
P/EPS 23.20 -932.79 -988.33 -20.73 -9.97 18.63 17.14 22.30%
  QoQ % 102.49% 5.62% -4,667.63% -107.92% -153.52% 8.69% -
  Horiz. % 135.36% -5,442.18% -5,766.22% -120.95% -58.17% 108.69% 100.00%
EY 4.31 -0.11 -0.10 -4.82 -10.03 5.37 5.83 -18.20%
  QoQ % 4,018.18% -10.00% 97.93% 51.94% -286.78% -7.89% -
  Horiz. % 73.93% -1.89% -1.72% -82.68% -172.04% 92.11% 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 0.86 0.79 0.59 0.59 0.66 0.68 0.65 20.46%
  QoQ % 8.86% 33.90% 0.00% -10.61% -2.94% 4.62% -
  Horiz. % 132.31% 121.54% 90.77% 90.77% 101.54% 104.62% 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.
 


 

238  296  477  1278 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.135-0.005 
 SAPNRG 0.2350.00 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 EDUSPEC 0.030.00 
 GAMUDA 3.65-0.33 
 ANZO 0.0250.00 
 PWRWELL 0.37-0.005 
 ASB 0.14-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
6. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers