Highlights

[SPB] QoQ Cumulative 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 -     28.33%    YoY -     37.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 106,771 67,414 28,690 140,165 94,940 63,079 30,451 131.33%
  QoQ % 58.38% 134.97% -79.53% 47.64% 50.51% 107.15% -
  Horiz. % 350.63% 221.39% 94.22% 460.30% 311.78% 207.15% 100.00%
PBT 7,128 -28,599 -38,688 114,449 79,757 57,669 46,420 -71.42%
  QoQ % 124.92% 26.08% -133.80% 43.50% 38.30% 24.23% -
  Horiz. % 15.36% -61.61% -83.34% 246.55% 171.82% 124.23% 100.00%
Tax -8,231 -5,706 -2,248 -21,850 -7,602 -5,023 -2,374 129.60%
  QoQ % -44.25% -153.83% 89.71% -187.42% -51.34% -111.58% -
  Horiz. % 346.71% 240.35% 94.69% 920.39% 320.22% 211.58% 100.00%
NP -1,103 -34,305 -40,936 92,599 72,155 52,646 44,046 -
  QoQ % 96.78% 16.20% -144.21% 28.33% 37.06% 19.53% -
  Horiz. % -2.50% -77.88% -92.94% 210.23% 163.82% 119.53% 100.00%
NP to SH -1,103 -34,305 -40,936 92,599 72,155 52,646 44,046 -
  QoQ % 96.78% 16.20% -144.21% 28.33% 37.06% 19.53% -
  Horiz. % -2.50% -77.88% -92.94% 210.23% 163.82% 119.53% 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 107,874 101,719 69,626 47,566 22,785 10,433 -13,595 -
  QoQ % 6.05% 46.09% 46.38% 108.76% 118.39% 176.74% -
  Horiz. % -793.48% -748.21% -512.14% -349.88% -167.60% -76.74% 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 -0.04 % -1.41 % -1.65 % 3.65 % 2.85 % 2.10 % 1.71 % -
  QoQ % 97.16% 14.55% -145.21% 28.07% 35.71% 22.81% -
  Horiz. % -2.34% -82.46% -96.49% 213.45% 166.67% 122.81% 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 31.07 19.62 8.35 40.79 27.63 18.36 8.86 131.35%
  QoQ % 58.36% 134.97% -79.53% 47.63% 50.49% 107.22% -
  Horiz. % 350.68% 221.44% 94.24% 460.38% 311.85% 207.22% 100.00%
EPS -0.32 -9.98 -11.91 26.95 21.00 15.32 12.82 -
  QoQ % 96.79% 16.20% -144.19% 28.33% 37.08% 19.50% -
  Horiz. % -2.50% -77.85% -92.90% 210.22% 163.81% 119.50% 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 31.07 19.62 8.35 40.79 27.63 18.36 8.86 131.35%
  QoQ % 58.36% 134.97% -79.53% 47.63% 50.49% 107.22% -
  Horiz. % 350.68% 221.44% 94.24% 460.38% 311.85% 207.22% 100.00%
EPS -0.32 -9.98 -11.91 26.95 21.00 15.32 12.82 -
  QoQ % 96.79% 16.20% -144.19% 28.33% 37.08% 19.50% -
  Horiz. % -2.50% -77.85% -92.90% 210.22% 163.81% 119.50% 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 13.52 21.46 58.21 11.77 17.59 25.28 50.21 -58.40%
  QoQ % -37.00% -63.13% 394.56% -33.09% -30.42% -49.65% -
  Horiz. % 26.93% 42.74% 115.93% 23.44% 35.03% 50.35% 100.00%
P/EPS -1,308.42 -42.17 -40.79 17.81 23.14 30.28 34.72 -
  QoQ % -3,002.73% -3.38% -329.03% -23.03% -23.58% -12.79% -
  Horiz. % -3,768.49% -121.46% -117.48% 51.30% 66.65% 87.21% 100.00%
EY -0.08 -2.37 -2.45 5.61 4.32 3.30 2.88 -
  QoQ % 96.62% 3.27% -143.67% 29.86% 30.91% 14.58% -
  Horiz. % -2.78% -82.29% -85.07% 194.79% 150.00% 114.58% 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 13.61 21.10 56.89 12.31 17.37 26.37 52.47 -59.43%
  QoQ % -35.50% -62.91% 362.14% -29.13% -34.13% -49.74% -
  Horiz. % 25.94% 40.21% 108.42% 23.46% 33.10% 50.26% 100.00%
P/EPS -1,317.77 -41.47 -39.87 18.63 22.86 31.59 36.28 -
  QoQ % -3,077.65% -4.01% -314.01% -18.50% -27.64% -12.93% -
  Horiz. % -3,632.22% -114.31% -109.90% 51.35% 63.01% 87.07% 100.00%
EY -0.08 -2.41 -2.51 5.37 4.37 3.17 2.76 -
  QoQ % 96.68% 3.98% -146.74% 22.88% 37.85% 14.86% -
  Horiz. % -2.90% -87.32% -90.94% 194.57% 158.33% 114.86% 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.
 


 

1905 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers