Highlights

[SPB] QoQ Cumulative Quarter Result on 2018-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Jan-2018  [#1]
Profit Trend QoQ -     -144.21%    YoY -     -192.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 153,284 106,771 67,414 28,690 140,165 94,940 63,079 80.46%
  QoQ % 43.56% 58.38% 134.97% -79.53% 47.64% 50.51% -
  Horiz. % 243.00% 169.27% 106.87% 45.48% 222.21% 150.51% 100.00%
PBT 10,899 7,128 -28,599 -38,688 114,449 79,757 57,669 -66.97%
  QoQ % 52.90% 124.92% 26.08% -133.80% 43.50% 38.30% -
  Horiz. % 18.90% 12.36% -49.59% -67.09% 198.46% 138.30% 100.00%
Tax -12,995 -8,231 -5,706 -2,248 -21,850 -7,602 -5,023 88.13%
  QoQ % -57.88% -44.25% -153.83% 89.71% -187.42% -51.34% -
  Horiz. % 258.71% 163.87% 113.60% 44.75% 435.00% 151.34% 100.00%
NP -2,096 -1,103 -34,305 -40,936 92,599 72,155 52,646 -
  QoQ % -90.03% 96.78% 16.20% -144.21% 28.33% 37.06% -
  Horiz. % -3.98% -2.10% -65.16% -77.76% 175.89% 137.06% 100.00%
NP to SH -2,096 -1,103 -34,305 -40,936 92,599 72,155 52,646 -
  QoQ % -90.03% 96.78% 16.20% -144.21% 28.33% 37.06% -
  Horiz. % -3.98% -2.10% -65.16% -77.76% 175.89% 137.06% 100.00%
Tax Rate 119.23 % 115.47 % - % - % 19.09 % 9.53 % 8.71 % 469.52%
  QoQ % 3.26% 0.00% 0.00% 0.00% 100.31% 9.41% -
  Horiz. % 1,368.89% 1,325.72% 0.00% 0.00% 219.17% 109.41% 100.00%
Total Cost 155,380 107,874 101,719 69,626 47,566 22,785 10,433 502.36%
  QoQ % 44.04% 6.05% 46.09% 46.38% 108.76% 118.39% -
  Horiz. % 1,489.31% 1,033.97% 974.97% 667.36% 455.92% 218.39% 100.00%
Net Worth 2,463,733 2,470,606 2,429,372 2,487,787 2,539,329 2,535,893 2,501,524 -1.01%
  QoQ % -0.28% 1.70% -2.35% -2.03% 0.14% 1.37% -
  Horiz. % 98.49% 98.76% 97.12% 99.45% 101.51% 101.37% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 2,463,733 2,470,606 2,429,372 2,487,787 2,539,329 2,535,893 2,501,524 -1.01%
  QoQ % -0.28% 1.70% -2.35% -2.03% 0.14% 1.37% -
  Horiz. % 98.49% 98.76% 97.12% 99.45% 101.51% 101.37% 100.00%
NOSH 343,617 343,617 343,617 343,617 343,617 343,617 343,616 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -1.37 % -1.03 % -50.89 % -142.68 % 66.06 % 76.00 % 83.46 % -
  QoQ % -33.01% 97.98% 64.33% -315.99% -13.08% -8.94% -
  Horiz. % -1.64% -1.23% -60.98% -170.96% 79.15% 91.06% 100.00%
ROE -0.09 % -0.04 % -1.41 % -1.65 % 3.65 % 2.85 % 2.10 % -
  QoQ % -125.00% 97.16% 14.55% -145.21% 28.07% 35.71% -
  Horiz. % -4.29% -1.90% -67.14% -78.57% 173.81% 135.71% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 44.61 31.07 19.62 8.35 40.79 27.63 18.36 80.44%
  QoQ % 43.58% 58.36% 134.97% -79.53% 47.63% 50.49% -
  Horiz. % 242.97% 169.23% 106.86% 45.48% 222.17% 150.49% 100.00%
EPS -0.61 -0.32 -9.98 -11.91 26.95 21.00 15.32 -
  QoQ % -90.63% 96.79% 16.20% -144.19% 28.33% 37.08% -
  Horiz. % -3.98% -2.09% -65.14% -77.74% 175.91% 137.08% 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 7.1700 7.1900 7.0700 7.2400 7.3900 7.3800 7.2800 -1.01%
  QoQ % -0.28% 1.70% -2.35% -2.03% 0.14% 1.37% -
  Horiz. % 98.49% 98.76% 97.12% 99.45% 101.51% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 44.61 31.07 19.62 8.35 40.79 27.63 18.36 80.44%
  QoQ % 43.58% 58.36% 134.97% -79.53% 47.63% 50.49% -
  Horiz. % 242.97% 169.23% 106.86% 45.48% 222.17% 150.49% 100.00%
EPS -0.61 -0.32 -9.98 -11.91 26.95 21.00 15.32 -
  QoQ % -90.63% 96.79% 16.20% -144.19% 28.33% 37.08% -
  Horiz. % -3.98% -2.09% -65.14% -77.74% 175.91% 137.08% 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 7.1700 7.1900 7.0700 7.2400 7.3900 7.3800 7.2800 -1.01%
  QoQ % -0.28% 1.70% -2.35% -2.03% 0.14% 1.37% -
  Horiz. % 98.49% 98.76% 97.12% 99.45% 101.51% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 5.3600 4.2000 4.2100 4.8600 4.8000 4.8600 4.6400 -
P/RPS 12.02 13.52 21.46 58.21 11.77 17.59 25.28 -39.00%
  QoQ % -11.09% -37.00% -63.13% 394.56% -33.09% -30.42% -
  Horiz. % 47.55% 53.48% 84.89% 230.26% 46.56% 69.58% 100.00%
P/EPS -878.72 -1,308.42 -42.17 -40.79 17.81 23.14 30.28 -
  QoQ % 32.84% -3,002.73% -3.38% -329.03% -23.03% -23.58% -
  Horiz. % -2,901.98% -4,321.07% -139.27% -134.71% 58.82% 76.42% 100.00%
EY -0.11 -0.08 -2.37 -2.45 5.61 4.32 3.30 -
  QoQ % -37.50% 96.62% 3.27% -143.67% 29.86% 30.91% -
  Horiz. % -3.33% -2.42% -71.82% -74.24% 170.00% 130.91% 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 0.75 0.58 0.60 0.67 0.65 0.66 0.64 11.12%
  QoQ % 29.31% -3.33% -10.45% 3.08% -1.52% 3.13% -
  Horiz. % 117.19% 90.62% 93.75% 104.69% 101.56% 103.13% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/12/18 20/09/18 26/06/18 28/02/18 27/12/17 26/09/17 23/06/17 -
Price 5.6900 4.2300 4.1400 4.7500 5.0200 4.8000 4.8400 -
P/RPS 12.76 13.61 21.10 56.89 12.31 17.37 26.37 -38.28%
  QoQ % -6.25% -35.50% -62.91% 362.14% -29.13% -34.13% -
  Horiz. % 48.39% 51.61% 80.02% 215.74% 46.68% 65.87% 100.00%
P/EPS -932.82 -1,317.77 -41.47 -39.87 18.63 22.86 31.59 -
  QoQ % 29.21% -3,077.65% -4.01% -314.01% -18.50% -27.64% -
  Horiz. % -2,952.90% -4,171.48% -131.28% -126.21% 58.97% 72.36% 100.00%
EY -0.11 -0.08 -2.41 -2.51 5.37 4.37 3.17 -
  QoQ % -37.50% 96.68% 3.98% -146.74% 22.88% 37.85% -
  Horiz. % -3.47% -2.52% -76.03% -79.18% 169.40% 137.85% 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 0.79 0.59 0.59 0.66 0.68 0.65 0.66 12.70%
  QoQ % 33.90% 0.00% -10.61% -2.94% 4.62% -1.52% -
  Horiz. % 119.70% 89.39% 89.39% 100.00% 103.03% 98.48% 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.
 


 

267  377  497  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23-0.01 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32+0.01 
 HSI-C5J 0.14-0.02 
 HSI-H6Q 0.47+0.01 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195+0.01 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers