Highlights

[SPB] QoQ TTM Result on 2015-01-31 [#1]

Stock [SPB]: SELANGOR PROPERTIES BERHAD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2015
Quarter 31-Jan-2015  [#1]
Profit Trend QoQ -     -48.78%    YoY -     -55.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 99,092 98,252 97,077 102,783 117,849 150,395 184,724 -33.90%
  QoQ % 0.85% 1.21% -5.55% -12.78% -21.64% -18.58% -
  Horiz. % 53.64% 53.19% 52.55% 55.64% 63.80% 81.42% 100.00%
PBT 629,055 155,209 118,533 117,406 213,247 221,614 251,994 83.71%
  QoQ % 305.30% 30.94% 0.96% -44.94% -3.78% -12.06% -
  Horiz. % 249.63% 61.59% 47.04% 46.59% 84.62% 87.94% 100.00%
Tax -35,375 -15,846 -16,123 -16,534 -16,356 -17,562 -20,609 43.22%
  QoQ % -123.24% 1.72% 2.49% -1.09% 6.87% 14.78% -
  Horiz. % 171.65% 76.89% 78.23% 80.23% 79.36% 85.22% 100.00%
NP 593,680 139,363 102,410 100,872 196,891 204,052 231,385 87.10%
  QoQ % 326.00% 36.08% 1.52% -48.77% -3.51% -11.81% -
  Horiz. % 256.58% 60.23% 44.26% 43.59% 85.09% 88.19% 100.00%
NP to SH 593,680 140,521 103,568 102,030 199,207 202,887 230,003 87.84%
  QoQ % 322.48% 35.68% 1.51% -48.78% -1.81% -11.79% -
  Horiz. % 258.12% 61.10% 45.03% 44.36% 86.61% 88.21% 100.00%
Tax Rate 5.62 % 10.21 % 13.60 % 14.08 % 7.67 % 7.92 % 8.18 % -22.09%
  QoQ % -44.96% -24.93% -3.41% 83.57% -3.16% -3.18% -
  Horiz. % 68.70% 124.82% 166.26% 172.13% 93.77% 96.82% 100.00%
Total Cost -494,588 -41,111 -5,333 1,911 -79,042 -53,657 -46,661 380.46%
  QoQ % -1,103.06% -670.88% -379.07% 102.42% -47.31% -14.99% -
  Horiz. % 1,059.96% 88.11% 11.43% -4.10% 169.40% 114.99% 100.00%
Net Worth 2,601,180 2,109,808 2,065,138 2,099,499 2,041,084 2,013,595 2,006,723 18.83%
  QoQ % 23.29% 2.16% -1.64% 2.86% 1.37% 0.34% -
  Horiz. % 129.62% 105.14% 102.91% 104.62% 101.71% 100.34% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 171,808 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 28.94 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,601,180 2,109,808 2,065,138 2,099,499 2,041,084 2,013,595 2,006,723 18.83%
  QoQ % 23.29% 2.16% -1.64% 2.86% 1.37% 0.34% -
  Horiz. % 129.62% 105.14% 102.91% 104.62% 101.71% 100.34% 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 599.12 % 141.84 % 105.49 % 98.14 % 167.07 % 135.68 % 125.26 % 183.07%
  QoQ % 322.39% 34.46% 7.49% -41.26% 23.14% 8.32% -
  Horiz. % 478.30% 113.24% 84.22% 78.35% 133.38% 108.32% 100.00%
ROE 22.82 % 6.66 % 5.02 % 4.86 % 9.76 % 10.08 % 11.46 % 58.08%
  QoQ % 242.64% 32.67% 3.29% -50.20% -3.17% -12.04% -
  Horiz. % 199.13% 58.12% 43.80% 42.41% 85.17% 87.96% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 28.84 28.59 28.25 29.91 34.30 43.77 53.76 -33.90%
  QoQ % 0.87% 1.20% -5.55% -12.80% -21.64% -18.58% -
  Horiz. % 53.65% 53.18% 52.55% 55.64% 63.80% 81.42% 100.00%
EPS 172.77 40.89 30.14 29.69 57.97 59.04 66.94 87.83%
  QoQ % 322.52% 35.67% 1.52% -48.78% -1.81% -11.80% -
  Horiz. % 258.10% 61.08% 45.03% 44.35% 86.60% 88.20% 100.00%
DPS 50.00 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. % 100.00% - - - - - -
NAPS 7.5700 6.1400 6.0100 6.1100 5.9400 5.8600 5.8400 18.83%
  QoQ % 23.29% 2.16% -1.64% 2.86% 1.37% 0.34% -
  Horiz. % 129.62% 105.14% 102.91% 104.62% 101.71% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 28.84 28.59 28.25 29.91 34.30 43.77 53.76 -33.90%
  QoQ % 0.87% 1.20% -5.55% -12.80% -21.64% -18.58% -
  Horiz. % 53.65% 53.18% 52.55% 55.64% 63.80% 81.42% 100.00%
EPS 172.77 40.89 30.14 29.69 57.97 59.04 66.94 87.83%
  QoQ % 322.52% 35.67% 1.52% -48.78% -1.81% -11.80% -
  Horiz. % 258.10% 61.08% 45.03% 44.35% 86.60% 88.20% 100.00%
DPS 50.00 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. % 100.00% - - - - - -
NAPS 7.5700 6.1400 6.0100 6.1100 5.9400 5.8600 5.8400 18.83%
  QoQ % 23.29% 2.16% -1.64% 2.86% 1.37% 0.34% -
  Horiz. % 129.62% 105.14% 102.91% 104.62% 101.71% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.3000 5.2000 5.5000 5.6100 5.8600 6.5200 5.3000 -
P/RPS 18.38 18.19 19.47 18.75 17.09 14.90 9.86 51.29%
  QoQ % 1.04% -6.57% 3.84% 9.71% 14.70% 51.12% -
  Horiz. % 186.41% 184.48% 197.46% 190.16% 173.33% 151.12% 100.00%
P/EPS 3.07 12.72 18.25 18.89 10.11 11.04 7.92 -46.75%
  QoQ % -75.86% -30.30% -3.39% 86.84% -8.42% 39.39% -
  Horiz. % 38.76% 160.61% 230.43% 238.51% 127.65% 139.39% 100.00%
EY 32.60 7.86 5.48 5.29 9.89 9.06 12.63 87.84%
  QoQ % 314.76% 43.43% 3.59% -46.51% 9.16% -28.27% -
  Horiz. % 258.12% 62.23% 43.39% 41.88% 78.31% 71.73% 100.00%
DY 9.43 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. % 100.00% - - - - - -
P/NAPS 0.70 0.85 0.92 0.92 0.99 1.11 0.91 -16.01%
  QoQ % -17.65% -7.61% 0.00% -7.07% -10.81% 21.98% -
  Horiz. % 76.92% 93.41% 101.10% 101.10% 108.79% 121.98% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 23/09/15 26/06/15 27/03/15 29/12/14 25/09/14 27/06/14 -
Price 5.5500 4.6700 5.2000 5.4800 5.2300 5.8600 6.1600 -
P/RPS 19.25 16.33 18.41 18.32 15.25 13.39 11.46 41.17%
  QoQ % 17.88% -11.30% 0.49% 20.13% 13.89% 16.84% -
  Horiz. % 167.98% 142.50% 160.65% 159.86% 133.07% 116.84% 100.00%
P/EPS 3.21 11.42 17.25 18.46 9.02 9.92 9.20 -50.34%
  QoQ % -71.89% -33.80% -6.55% 104.66% -9.07% 7.83% -
  Horiz. % 34.89% 124.13% 187.50% 200.65% 98.04% 107.83% 100.00%
EY 31.13 8.76 5.80 5.42 11.08 10.08 10.87 101.28%
  QoQ % 255.37% 51.03% 7.01% -51.08% 9.92% -7.27% -
  Horiz. % 286.38% 80.59% 53.36% 49.86% 101.93% 92.73% 100.00%
DY 9.01 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. % 100.00% - - - - - -
P/NAPS 0.73 0.76 0.87 0.90 0.88 1.00 1.05 -21.47%
  QoQ % -3.95% -12.64% -3.33% 2.27% -12.00% -4.76% -
  Horiz. % 69.52% 72.38% 82.86% 85.71% 83.81% 95.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

298  640  530  486 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.17-0.065 
 CAREPLS 1.76+0.27 
 COMFORT 3.84+0.41 
 SUPERMX-HB 0.19-0.045 
 MQTECH 0.0850.00 
 AT 0.085+0.005 
 IRIS 0.25-0.02 
 HLT-WA 0.45+0.04 
 HLT 0.73+0.075 
 VIVOCOM 0.040.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers