Highlights

[SPB] YoY Annualized Quarter 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 -     17.32%    YoY -     -62.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 114,760 121,804 120,964 95,412 155,676 244,292 208,592 -9.47%
  YoY % -5.78% 0.69% 26.78% -38.71% -36.27% 17.11% -
  Horiz. % 55.02% 58.39% 57.99% 45.74% 74.63% 117.11% 100.00%
PBT -154,752 185,680 -58,920 238,584 621,948 94,644 20,204 -
  YoY % -183.34% 415.14% -124.70% -61.64% 557.14% 368.44% -
  Horiz. % -765.95% 919.03% -291.63% 1,180.88% 3,078.34% 468.44% 100.00%
Tax -8,992 -9,496 -5,512 -6,228 -5,516 -13,528 -14,692 -7.85%
  YoY % 5.31% -72.28% 11.50% -12.91% 59.23% 7.92% -
  Horiz. % 61.20% 64.63% 37.52% 42.39% 37.54% 92.08% 100.00%
NP -163,744 176,184 -64,432 232,356 616,432 81,116 5,512 -
  YoY % -192.94% 373.44% -127.73% -62.31% 659.94% 1,371.63% -
  Horiz. % -2,970.68% 3,196.37% -1,168.94% 4,215.46% 11,183.45% 1,471.63% 100.00%
NP to SH -163,744 176,184 -64,432 232,356 621,064 77,448 2,208 -
  YoY % -192.94% 373.44% -127.73% -62.59% 701.91% 3,407.61% -
  Horiz. % -7,415.94% 7,979.35% -2,918.12% 10,523.37% 28,127.90% 3,507.61% 100.00%
Tax Rate - % 5.11 % - % 2.61 % 0.89 % 14.29 % 72.72 % -
  YoY % 0.00% 0.00% 0.00% 193.26% -93.77% -80.35% -
  Horiz. % 0.00% 7.03% 0.00% 3.59% 1.22% 19.65% 100.00%
Total Cost 278,504 -54,380 185,396 -136,944 -460,756 163,176 203,080 5.40%
  YoY % 612.14% -129.33% 235.38% 70.28% -382.37% -19.65% -
  Horiz. % 137.14% -26.78% 91.29% -67.43% -226.88% 80.35% 100.00%
Net Worth 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 1,848,659 5.07%
  YoY % -3.21% -0.09% 22.53% -0.15% 10.26% 3.16% -
  Horiz. % 134.57% 139.03% 139.15% 113.57% 113.74% 103.16% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 2,487,787 2,570,247 2,572,471 2,099,499 2,102,739 1,907,074 1,848,659 5.07%
  YoY % -3.21% -0.09% 22.53% -0.15% 10.26% 3.16% -
  Horiz. % 134.57% 139.03% 139.15% 113.57% 113.74% 103.16% 100.00%
NOSH 343,617 343,616 343,617 343,617 343,617 343,617 343,617 -
  YoY % 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -142.68 % 144.65 % -53.27 % 243.53 % 395.97 % 33.20 % 2.64 % -
  YoY % -198.64% 371.54% -121.87% -38.50% 1,092.68% 1,157.58% -
  Horiz. % -5,404.54% 5,479.17% -2,017.80% 9,224.62% 14,998.86% 1,257.58% 100.00%
ROE -6.58 % 6.85 % -2.50 % 11.07 % 29.54 % 4.06 % 0.12 % -
  YoY % -196.06% 374.00% -122.58% -62.53% 627.59% 3,283.33% -
  Horiz. % -5,483.33% 5,708.33% -2,083.33% 9,225.00% 24,616.67% 3,383.33% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 33.40 35.45 35.22 27.77 45.31 71.09 60.70 -9.47%
  YoY % -5.78% 0.65% 26.83% -38.71% -36.26% 17.12% -
  Horiz. % 55.02% 58.40% 58.02% 45.75% 74.65% 117.12% 100.00%
EPS -47.64 51.28 -18.76 67.64 180.76 22.52 0.64 -
  YoY % -192.90% 373.35% -127.74% -62.58% 702.66% 3,418.75% -
  Horiz. % -7,443.75% 8,012.50% -2,931.25% 10,568.75% 28,243.75% 3,518.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 5.3800 5.07%
  YoY % -3.21% -0.13% 22.59% -0.16% 10.27% 3.16% -
  Horiz. % 134.57% 139.03% 139.22% 113.57% 113.75% 103.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 343,805
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 33.40 35.45 35.22 27.77 45.31 71.09 60.70 -9.47%
  YoY % -5.78% 0.65% 26.83% -38.71% -36.26% 17.12% -
  Horiz. % 55.02% 58.40% 58.02% 45.75% 74.65% 117.12% 100.00%
EPS -47.64 51.27 -18.76 67.64 180.76 22.52 0.64 -
  YoY % -192.92% 373.29% -127.74% -62.58% 702.66% 3,418.75% -
  Horiz. % -7,443.75% 8,010.94% -2,931.25% 10,568.75% 28,243.75% 3,518.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.2400 7.4800 7.4900 6.1100 6.1200 5.5500 5.3800 5.07%
  YoY % -3.21% -0.13% 22.59% -0.16% 10.27% 3.16% -
  Horiz. % 134.57% 139.03% 139.22% 113.57% 113.75% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.8600 4.4500 5.4000 5.6100 4.7500 3.4500 3.3600 -
P/RPS 14.55 12.55 15.43 20.20 18.50 4.85 5.53 17.48%
  YoY % 15.94% -18.66% -23.61% 9.19% 281.44% -12.30% -
  Horiz. % 263.11% 226.94% 279.02% 365.28% 334.54% 87.70% 100.00%
P/EPS -10.20 8.68 -28.78 8.30 2.63 15.31 522.90 -
  YoY % -217.51% 130.16% -446.75% 215.59% -82.82% -97.07% -
  Horiz. % -1.95% 1.66% -5.50% 1.59% 0.50% 2.93% 100.00%
EY -9.81 11.52 -3.47 12.05 38.05 6.53 0.19 -
  YoY % -185.16% 431.99% -128.80% -68.33% 482.70% 3,336.84% -
  Horiz. % -5,163.16% 6,063.16% -1,826.32% 6,342.11% 20,026.31% 3,436.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.59 0.72 0.92 0.78 0.62 0.62 1.30%
  YoY % 13.56% -18.06% -21.74% 17.95% 25.81% 0.00% -
  Horiz. % 108.06% 95.16% 116.13% 148.39% 125.81% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/02/18 28/02/17 24/03/16 27/03/15 28/03/14 25/03/13 29/03/12 -
Price 4.7500 4.6500 5.7500 5.4800 5.2300 3.6000 3.7300 -
P/RPS 14.22 13.12 16.43 19.74 20.37 5.06 6.14 15.01%
  YoY % 8.38% -20.15% -16.77% -3.09% 302.57% -17.59% -
  Horiz. % 231.60% 213.68% 267.59% 321.50% 331.76% 82.41% 100.00%
P/EPS -9.97 9.07 -30.65 8.10 2.89 15.97 580.48 -
  YoY % -209.92% 129.59% -478.40% 180.28% -81.90% -97.25% -
  Horiz. % -1.72% 1.56% -5.28% 1.40% 0.50% 2.75% 100.00%
EY -10.03 11.03 -3.26 12.34 34.56 6.26 0.17 -
  YoY % -190.93% 438.34% -126.42% -64.29% 452.08% 3,582.35% -
  Horiz. % -5,900.00% 6,488.23% -1,917.65% 7,258.82% 20,329.41% 3,682.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.62 0.77 0.90 0.85 0.65 0.69 -0.74%
  YoY % 6.45% -19.48% -14.44% 5.88% 30.77% -5.80% -
  Horiz. % 95.65% 89.86% 111.59% 130.43% 123.19% 94.20% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

255  650  535  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUPERMX-HB 0.20-0.045 
 HLT-WA 0.44+0.03 
 HLT 0.71+0.055 
 TOPGLOV-HA 0.18-0.025 
 BCMALL 0.23+0.01 
 PDZ-WB 0.04-0.01 
 TOPGLOV-C82 0.255-0.10 
 LKL 0.55+0.015 
 SUPERMX-C97 0.60-0.075 
 K1-WC 0.255+0.005 

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